investorscraft@gmail.com

Intrinsic ValuePlaza Holdings Co.,Ltd. (7502.T)

Previous Close¥1,790.00
Intrinsic Value
Upside potential
Previous Close
¥1,790.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Plaza Holdings Co., Ltd. operates in Japan's consumer cyclical sector, focusing on photography, video, and communication services. The company's core revenue streams stem from its Palette Plaza photo service shops and carrier shops for SoftBank, Y!mobile, and Rakuten Mobile. Additionally, it offers Tsukurundesu (R), a DIY kit brand, and One-Bo, a personal meeting box for online environments. This diversified portfolio allows Plaza Holdings to cater to both retail and digital service demands. The company’s rebranding in 2023 to Plaza Holdings reflects its strategic shift toward a broader holding structure, potentially enhancing operational flexibility. Despite operating in a competitive market, its niche offerings in photography and telecom retail provide a stable foothold. The company’s long-standing presence since 1947 lends it credibility, though its market position remains regional, with limited international exposure. Its ability to integrate traditional photo services with modern digital solutions positions it uniquely in Japan’s evolving consumer landscape.

Revenue Profitability And Efficiency

Plaza Holdings reported revenue of JPY 17.64 billion for FY 2024, with net income of JPY 58.8 million, reflecting thin margins. The diluted EPS of JPY 24.34 indicates modest earnings power. Operating cash flow stood at JPY 525.9 million, while capital expenditures were JPY -146 million, suggesting restrained investment activity. The company’s profitability metrics highlight challenges in scaling efficiently amid competitive pressures.

Earnings Power And Capital Efficiency

The company’s earnings power appears limited, with net income representing just 0.3% of revenue. Operating cash flow, though positive, is overshadowed by significant total debt of JPY 6.19 billion. The low beta of 0.157 suggests minimal volatility but also limited growth momentum. Capital efficiency is constrained, as evidenced by the modest cash flow relative to debt levels.

Balance Sheet And Financial Health

Plaza Holdings holds JPY 1.24 billion in cash and equivalents against total debt of JPY 6.19 billion, indicating a leveraged position. The debt-to-equity ratio appears elevated, raising concerns about financial flexibility. However, the company’s ability to generate positive operating cash flow provides some cushion for debt servicing, though long-term sustainability depends on improved profitability.

Growth Trends And Dividend Policy

Growth trends remain subdued, with no significant revenue or earnings expansion evident. The dividend per share of JPY 50 suggests a commitment to shareholder returns, albeit at a modest level. The lack of aggressive capital expenditures hints at a conservative growth strategy, potentially limiting future upside without strategic reinvestment.

Valuation And Market Expectations

With a market cap of JPY 4.1 billion, the company trades at a low multiple relative to its revenue, reflecting market skepticism about its growth prospects. The low beta aligns with its stable but unexciting performance. Investors likely view Plaza Holdings as a niche player with limited upside unless operational improvements materialize.

Strategic Advantages And Outlook

Plaza Holdings’ strategic advantages lie in its diversified service offerings and established brand presence in Japan. However, its outlook remains cautious due to high leverage and thin margins. Success hinges on optimizing its hybrid retail-digital model and potentially expanding its telecom partnerships. Without significant operational changes, the company may struggle to outperform in a competitive sector.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount