investorscraft@gmail.com

Intrinsic ValueWood Friends Co.,Ltd. (8886.T)

Previous Close¥1,715.00
Intrinsic Value
Upside potential
Previous Close
¥1,715.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wood Friends Co., Ltd. operates as a diversified real estate developer in Japan, specializing in wood-based residential and commercial properties. The company’s core revenue model revolves around land procurement, design, construction, and sales of wood houses and condominiums, supplemented by after-sales services and real estate brokerage. Its vertically integrated approach allows control over the entire value chain, from sourcing forest resources to delivering finished properties, positioning it uniquely in Japan’s sustainable construction niche. Beyond residential development, Wood Friends has expanded into urban wooden construction, hospitality, and asset management, leveraging its expertise in timber to diversify revenue streams. The company’s focus on eco-friendly materials aligns with Japan’s growing emphasis on sustainable urban development, though it faces competition from larger conglomerates with broader portfolios. Its regional presence in Nagoya provides localized market strength, but national scalability remains a challenge given the fragmented nature of Japan’s real estate sector.

Revenue Profitability And Efficiency

Wood Friends reported revenue of JPY 33.2 billion for FY 2024, but net income declined to a loss of JPY 2.4 billion, reflecting operational challenges or market headwinds. Operating cash flow was positive at JPY 15.3 billion, suggesting core operations generate liquidity, though capital expenditures of JPY 4.1 billion indicate ongoing investments in projects or infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 1,623.83 underscores recent profitability struggles, likely tied to cost pressures or project delays. Its capital efficiency metrics are unclear without ROIC or ROE data, but the negative net income implies suboptimal returns on deployed capital in the current fiscal year.

Balance Sheet And Financial Health

Wood Friends holds JPY 3.1 billion in cash against total debt of JPY 14.6 billion, indicating moderate leverage. The debt-to-equity ratio is not calculable without equity figures, but the cash flow from operations could support debt servicing, contingent on sustaining operational performance.

Growth Trends And Dividend Policy

The absence of dividends (JPY 0 per share) suggests reinvestment priorities or financial conservatism amid losses. Growth prospects hinge on Japan’s real estate demand and the company’s ability to monetize its diversified segments, particularly urban wooden construction and hospitality.

Valuation And Market Expectations

With a market cap of JPY 2.5 billion and a beta of 0.24, the stock is relatively low-volatility but trades at a discount, likely reflecting its recent losses. Investors may be pricing in a turnaround potential or sector recovery.

Strategic Advantages And Outlook

Wood Friends’ niche in sustainable timber construction and vertical integration are differentiators, but execution risks persist. Success depends on Japan’s housing market trends, cost management, and scaling its non-core businesses like asset management. A return to profitability would be critical for investor confidence.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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