investorscraft@gmail.com

Intrinsic ValueMeiho Enterprise Co., Ltd. (8927.T)

Previous Close¥436.00
Intrinsic Value
Upside potential
Previous Close
¥436.00

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

Meiho Enterprise Co., Ltd. operates as a diversified real estate company in Japan, focusing on sales, leasing, brokerage, and contracting services. The company primarily deals with residential properties, including apartments, condominiums, and townhouses, marketed under the MIJAS and EL FARO brands. Its revenue streams are segmented into real estate sales, leasing, brokerage, and contracting, providing a balanced mix of transactional and recurring income. Meiho serves both individual and institutional clients, leveraging its long-standing presence since 1968 to build trust in Japan's competitive real estate market. The company’s diversified operations mitigate sector-specific risks while capitalizing on urbanization trends and housing demand in Tokyo and surrounding regions. Despite operating in a mature industry, Meiho maintains a niche through localized expertise and brand recognition, though it faces competition from larger national developers and digital brokerage platforms.

Revenue Profitability And Efficiency

Meiho reported revenue of JPY 20.6 billion for FY 2024, with net income of JPY 1.38 billion, reflecting a net margin of approximately 6.7%. The negative operating cash flow of JPY -4.56 billion suggests significant working capital outflows, possibly tied to inventory or project timing. Capital expenditures were modest at JPY -65 million, indicating limited near-term expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 46.62 demonstrates moderate earnings power relative to its market cap. High total debt of JPY 16.9 billion against JPY 3.1 billion in cash raises questions about leverage, though the low beta (0.39) implies stable cash flows from leasing and brokerage segments.

Balance Sheet And Financial Health

Meiho’s balance sheet shows JPY 3.1 billion in cash against JPY 16.9 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is not provided, but the negative operating cash flow warrants caution. Liquidity appears manageable given the real estate collateral backing its operations.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s real estate cycle, with limited recent data on sales volume trends. The dividend payout of JPY 12 per share suggests a shareholder-friendly policy, though sustainability depends on improving cash flow generation. The company’s low beta implies stable but slow growth.

Valuation And Market Expectations

At a market cap of JPY 10.2 billion, Meiho trades at a P/E of approximately 7.4x (based on net income), reflecting modest expectations. The low beta aligns with its defensive positioning, but investors may demand clearer signs of operational turnaround given the negative cash flow.

Strategic Advantages And Outlook

Meiho’s strengths include its diversified revenue model and established brand in Tokyo’s real estate market. However, operational efficiency and debt management remain critical challenges. The outlook hinges on Japan’s housing demand and the company’s ability to stabilize cash flows while navigating competitive pressures.

Sources

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

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