investorscraft@gmail.com

Intrinsic ValueCleanup Corporation (7955.T)

Previous Close¥874.00
Intrinsic Value
Upside potential
Previous Close
¥874.00

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

Cleanup Corporation operates in the furnishings, fixtures, and appliances sector, specializing in high-quality kitchen and bath equipment for both residential and commercial markets. The company generates revenue through the sale of integrated kitchen systems, bath fixtures, and commercial-grade appliances, primarily under its CENTRO and STEDIA brands. With a strong presence in Japan and select international markets, Cleanup leverages its 102 showrooms to showcase its premium product lineup, emphasizing durability, functionality, and modern design. The company’s focus on system-based solutions—such as modular kitchens and integrated bathrooms—positions it as a leader in the Japanese home improvement market. Its commercial kitchen equipment segment caters to restaurants and institutions, further diversifying its revenue streams. Cleanup’s market position is reinforced by its long-standing reputation for quality, dating back to its founding in 1949, and its ability to adapt to evolving consumer preferences for smart and space-efficient home solutions.

Revenue Profitability And Efficiency

Cleanup reported revenue of JPY 127.98 billion for FY 2024, with net income of JPY 1.47 billion, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 2.43 billion, though capital expenditures of JPY 6.05 billion indicate ongoing investments in production and showroom expansion. The company’s diluted EPS of JPY 39.94 suggests stable earnings per share, albeit with room for margin improvement.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and strong brand equity, though net income margins remain relatively thin at approximately 1.1%. Capital efficiency is tempered by significant capex, likely directed toward maintaining its premium market position and expanding its commercial segment. Free cash flow appears constrained, given the disparity between operating cash flow and capital expenditures.

Balance Sheet And Financial Health

Cleanup maintains a solid balance sheet, with JPY 18.08 billion in cash and equivalents against total debt of JPY 5.76 billion, indicating a healthy liquidity position. The low debt-to-equity ratio suggests conservative financial management, aligning with its stable but slow-growth industry. The company’s financial health is further underscored by its ability to sustain operations without excessive leverage.

Growth Trends And Dividend Policy

Growth trends appear muted, with the company likely focusing on incremental gains in its domestic market. A dividend per share of JPY 31 reflects a commitment to shareholder returns, though payout ratios remain moderate. The lack of aggressive expansion signals a preference for stability over high-risk growth strategies.

Valuation And Market Expectations

With a market cap of JPY 23.44 billion and a beta of 0.38, Cleanup is viewed as a low-volatility stock, likely appealing to conservative investors. The valuation reflects its niche market position and steady but unspectacular growth prospects. Market expectations are likely aligned with its historical performance rather than disruptive growth.

Strategic Advantages And Outlook

Cleanup’s strategic advantages lie in its brand legacy, showroom-driven sales model, and focus on integrated home solutions. The outlook remains stable, with potential growth tied to Japan’s housing market trends and international expansion. However, the company faces challenges from rising material costs and competitive pressures in the consumer cyclical 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