investorscraft@gmail.com

Intrinsic ValueR. C. Core Co., Ltd. (7837.T)

Previous Close¥370.00
Intrinsic Value
Upside potential
Previous Close
¥370.00

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

R. C. Core Co., Ltd. operates in Japan's real estate development sector, specializing in log and natural individualized housing. The company generates revenue through construction contracts for log houses, residential land development, and property sales, including condominiums and villas. Its integrated business model spans planning, manufacturing, sales, and maintenance, positioning it as a niche player in Japan's housing market. The firm differentiates itself through a focus on natural materials and bespoke housing solutions, catering to a segment of buyers seeking sustainable and personalized living spaces. While the broader real estate market in Japan is highly competitive, R. C. Core leverages its expertise in log house construction to maintain a stable market presence. Its additional services, such as land brokerage and property management, provide supplementary revenue streams and enhance customer retention. The company's localized operations in Shibuya allow for targeted marketing and efficient project execution, though its market share remains modest compared to larger developers.

Revenue Profitability And Efficiency

In FY 2024, R. C. Core reported revenue of ¥12.14 billion, with net income reaching ¥2.12 billion, reflecting a robust profit margin. However, operating cash flow was negative at ¥-269 million, likely due to timing differences in project cycles or working capital adjustments. Capital expenditures were modest at ¥-171 million, suggesting disciplined investment in growth.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥501.41 underscores strong earnings power relative to its market capitalization. With a low beta of 0.24, R. C. Core exhibits lower volatility compared to the broader market, indicating stable operational performance. The absence of significant debt (¥989 million) relative to cash reserves (¥4.09 billion) further highlights efficient capital management.

Balance Sheet And Financial Health

R. C. Core maintains a solid balance sheet, with cash and equivalents of ¥4.09 billion outweighing total debt of ¥989 million. This conservative leverage profile provides financial flexibility and mitigates liquidity risks. The company's equity base appears well-supported by retained earnings, given its consistent profitability.

Growth Trends And Dividend Policy

The company has not paid dividends, opting instead to reinvest earnings into operations and growth initiatives. Revenue trends are not explicitly provided, but the net income figure suggests stable profitability. Future growth may hinge on demand for log houses and residential land in Japan, though macroeconomic factors could influence performance.

Valuation And Market Expectations

With a market capitalization of ¥1.56 billion, R. C. Core trades at a modest valuation, reflecting its niche market position. Investors likely price in steady but limited growth prospects, given the company's specialization and regional focus. The low beta aligns with expectations of lower risk and slower-moving stock performance.

Strategic Advantages And Outlook

R. C. Core's strategic advantage lies in its expertise in log house construction and integrated service offerings. The outlook depends on sustained demand for customized housing and efficient project execution. Challenges include competition from larger developers and potential economic headwinds affecting Japan's real estate sector. The company's strong balance sheet positions it to weather market fluctuations.

Sources

Company filings, market data

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