investorscraft@gmail.com

Intrinsic ValueSUNNEXTA Group Inc. (8945.T)

Previous Close¥1,123.00
Intrinsic Value
Upside potential
Previous Close
¥1,123.00

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

SUNNEXTA GROUP Inc. operates primarily in Japan's real estate services sector, specializing in housing system management outsourcing, rental management, and sales brokerage. The company offers a diversified suite of services, including consultation for facilities, personnel outsourcing, and security monitoring, positioning itself as a comprehensive support provider for residential and commercial property needs. Its integrated approach allows it to capture value across multiple real estate segments, from apartment rentals to office management. SUNNEXTA differentiates itself through its broad service portfolio, which includes niche offerings like insurance procedure BPO and contact center services, enhancing client retention and cross-selling opportunities. The company’s focus on outsourcing aligns with Japan’s growing demand for operational efficiency in property management, giving it a competitive edge in a fragmented market. With headquarters in Tokyo, SUNNEXTA leverages its local expertise to serve both individual and corporate clients, reinforcing its reputation as a reliable partner in Japan’s real estate ecosystem.

Revenue Profitability And Efficiency

In FY 2024, SUNNEXTA reported revenue of JPY 8.37 billion, with net income reaching JPY 1.78 billion, reflecting a robust profit margin of approximately 21.2%. The company’s operating cash flow stood at JPY 957 million, while capital expenditures were JPY -400 million, indicating disciplined investment in growth. These metrics underscore efficient cost management and a stable revenue-generating business model.

Earnings Power And Capital Efficiency

SUNNEXTA’s diluted EPS of JPY 188.36 highlights strong earnings power, supported by its diversified service offerings. The company’s low capital expenditures relative to operating cash flow suggest high capital efficiency, allowing it to reinvest in core operations while maintaining profitability. Its ability to generate consistent net income demonstrates resilience in Japan’s competitive real estate services market.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with JPY 7.34 billion in cash and equivalents and minimal total debt of JPY 308 million. This conservative leverage profile provides financial flexibility and reduces risk, positioning SUNNEXTA to navigate economic fluctuations. Its high liquidity ratio further underscores its ability to meet short-term obligations without strain.

Growth Trends And Dividend Policy

SUNNEXTA’s growth is driven by its diversified service model and Japan’s steady demand for real estate outsourcing. The company pays a dividend of JPY 40 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for operational needs. Its low beta of 0.124 suggests stability, appealing to risk-averse investors.

Valuation And Market Expectations

With a market cap of JPY 9.38 billion, SUNNEXTA trades at a P/E ratio of approximately 5.3, indicating potential undervaluation relative to earnings. The market appears to price in moderate growth expectations, though the company’s strong profitability and niche positioning could warrant a re-rating if execution remains consistent.

Strategic Advantages And Outlook

SUNNEXTA’s strategic advantages lie in its integrated service offerings and localized expertise, which foster client loyalty and recurring revenue streams. The outlook remains positive, supported by Japan’s structural demand for property management services. However, macroeconomic headwinds or regulatory changes in the real estate sector could pose risks to growth.

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