investorscraft@gmail.com

Intrinsic ValueStarts Proceed Investment Corporation (8979.T)

Previous Close¥210,200.00
Intrinsic Value
Upside potential
Previous Close
¥210,200.00

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

Starts Proceed Investment Corporation operates as a Japan-focused real estate investment trust (J-REIT) specializing in residential rental properties. The company primarily acquires, manages, and leases multi-family housing units, targeting stable income generation through long-term tenant occupancy. Its portfolio is concentrated in urban and suburban areas, benefiting from Japan's persistent demand for rental housing due to demographic trends and urbanization. As a niche player in the residential REIT sector, Starts Proceed differentiates itself through localized asset selection and operational efficiency. The company's market position is reinforced by its focus on mid-tier rental properties, which balance affordability for tenants with sustainable yields for investors. While it faces competition from larger diversified J-REITs, its specialized approach allows for deeper market penetration in its target segments. The firm's performance is closely tied to Japan's real estate market dynamics, interest rate environment, and population mobility patterns.

Revenue Profitability And Efficiency

In its latest fiscal year, Starts Proceed reported revenue of JPY 7.53 billion, with net income reaching JPY 2.79 billion, reflecting a healthy net margin of approximately 37%. The company's operating cash flow of JPY 7.29 billion demonstrates strong cash generation from its rental operations. Capital expenditures of JPY -4.83 billion indicate ongoing property acquisitions and portfolio maintenance, typical for a growing REIT.

Earnings Power And Capital Efficiency

The trust exhibits solid earnings power with diluted EPS of JPY 9,868.32, supported by stable rental income streams. Its capital efficiency is evidenced by the ability to generate substantial operating cash flow relative to its market capitalization. The REIT structure allows for efficient pass-through of income to shareholders while maintaining sufficient capital for portfolio growth.

Balance Sheet And Financial Health

Starts Proceed maintains JPY 1.26 billion in cash against total debt of JPY 53.26 billion, reflecting typical REIT leverage ratios. The debt level supports property acquisitions while the cash position provides liquidity for operations and distributions. The balance sheet appears structured to support both current obligations and strategic growth initiatives in Japan's residential real estate market.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of JPY 10,189. Growth prospects are tied to Japan's residential real estate market dynamics, with potential for both organic rental growth and strategic acquisitions. The dividend yield appears competitive within the J-REIT sector, appealing to income-focused investors.

Valuation And Market Expectations

With a market capitalization of JPY 46.99 billion and a beta of 0.136, the market prices Starts Proceed as a relatively stable income vehicle. The low beta suggests investors view it as less volatile than broader markets, appropriate for its steady rental income model. Valuation metrics should be compared against sector peers for full context.

Strategic Advantages And Outlook

Starts Proceed's focused residential strategy provides insulation from commercial real estate volatility. Its outlook depends on Japan's rental housing demand stability and the REIT's ability to source accretive acquisitions. The company's specialized approach and operational scale in its niche position it to navigate sector challenges while delivering consistent distributions.

Sources

Company filings, Tokyo Stock Exchange disclosures

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