investorscraft@gmail.com

Intrinsic ValueStarts Corporation Inc. (8850.T)

Previous Close¥4,895.00
Intrinsic Value
Upside potential
Previous Close
¥4,895.00

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

Starts Corporation Inc. operates as a diversified real estate player in Japan, integrating construction, property management, and tenant recruitment services. The company specializes in seismic-resistant building design, real estate brokerage, and asset management, catering to corporate and residential clients. Its portfolio spans residential, commercial, and elderly care facilities, supported by ancillary services like event promotion and digital media. With a strong foothold in urban redevelopment and J-REIT management, Starts Corporation leverages its integrated model to capture value across the real estate lifecycle. The firm’s niche in elderly housing and childcare facilities aligns with Japan’s demographic trends, positioning it as a key player in socially relevant infrastructure. Its OZmall platform and publishing ventures add a unique digital and lifestyle dimension to its core operations, differentiating it from traditional real estate firms.

Revenue Profitability And Efficiency

For FY 2024, Starts Corporation reported revenue of JPY 233.4 billion, with net income of JPY 22.1 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 25.7 billion, though capital expenditures of JPY -16.0 billion indicate ongoing investments. The company’s diversified revenue streams and cost management underscore its operational efficiency in a competitive real estate market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 444.83 demonstrates robust earnings power, supported by its asset-light consulting services and high-margin property management segments. Its ability to generate cash flow while maintaining moderate debt levels (JPY 73.4 billion) highlights disciplined capital allocation, though further scrutiny of ROIC would provide deeper insights into long-term efficiency.

Balance Sheet And Financial Health

Starts Corporation maintains a solid liquidity position with JPY 94.0 billion in cash and equivalents, against total debt of JPY 73.4 billion. The balance sheet reflects prudent leverage, with ample coverage for near-term obligations. Its diversified asset base, including nursing homes and commercial properties, provides stability but may require ongoing maintenance capex.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s urban redevelopment and aging population trends, with potential in PFI projects and elderly care. A dividend of JPY 110 per share signals shareholder returns, though payout ratios remain conservative, likely to retain flexibility for expansion in high-demand sectors like affordable housing and digital real estate services.

Valuation And Market Expectations

With a market cap of JPY 198.5 billion and a beta of 0.24, the stock is perceived as relatively stable. The valuation reflects expectations of steady cash flows from core operations, though external factors like interest rates and demographic shifts could influence future multiples.

Strategic Advantages And Outlook

Starts Corporation’s integrated model and focus on demographic-driven niches provide resilience. However, reliance on Japan’s domestic market and regulatory risks in elderly care pose challenges. Strategic partnerships or overseas diversification could enhance long-term growth prospects.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and exchange 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