investorscraft@gmail.com

Intrinsic ValueJapan Excellent, Inc. (8987.T)

Previous Close¥149,600.00
Intrinsic Value
Upside potential
Previous Close
¥149,600.00

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

Japan Excellent, Inc. (JEI) operates as a specialized real estate investment trust (REIT) focused on office properties in major metropolitan areas of Japan. The company’s core strategy revolves around acquiring high-quality office buildings that generate stable rental income, adhering to stringent investment criteria to mitigate risk. By concentrating on prime urban locations, JEI capitalizes on Japan’s demand for premium office space, benefiting from long-term leases and high occupancy rates. JEI’s disciplined approach to portfolio management includes active monitoring of real estate market trends, ensuring alignment with economic cycles and tenant demand. This positions the company as a reliable income generator in the REIT sector, appealing to investors seeking steady returns. The firm’s emphasis on metropolitan assets provides a competitive edge, as these properties typically command higher rents and lower vacancy risks compared to suburban or secondary markets. JEI’s market position is further strengthened by its focus on sustainability and modern amenities, aligning with corporate tenants' evolving preferences for eco-friendly and technologically advanced workspaces.

Revenue Profitability And Efficiency

JEI reported revenue of JPY 24.2 billion for the fiscal year, with net income reaching JPY 7.9 billion, reflecting a robust profit margin. The company’s operating cash flow of JPY 28.1 billion underscores its ability to generate consistent cash from its property portfolio. Capital expenditures of JPY -16.3 billion indicate significant reinvestment into maintaining and upgrading assets, ensuring long-term value preservation.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 5,991.9, JEI demonstrates strong earnings power derived from its high-quality office assets. The REIT’s focus on prime locations enhances rental yields and minimizes vacancy risks, contributing to stable cash flows. Efficient capital deployment is evident in its disciplined acquisition strategy and proactive asset management.

Balance Sheet And Financial Health

JEI maintains a solid balance sheet with JPY 12.8 billion in cash and equivalents, providing liquidity for operations and acquisitions. Total debt stands at JPY 129.6 billion, reflecting leverage typical for REITs. The company’s ability to service debt is supported by its stable income stream and prudent financial management.

Growth Trends And Dividend Policy

JEI’s growth is driven by strategic acquisitions and organic rental income growth, supported by Japan’s urban office demand. The REIT offers an attractive dividend yield, with a dividend per share of JPY 5,632, appealing to income-focused investors. Its commitment to dividend stability aligns with its objective of delivering consistent returns.

Valuation And Market Expectations

With a market capitalization of JPY 172.2 billion and a beta of 0.768, JEI is perceived as a lower-risk investment within the REIT sector. The valuation reflects investor confidence in its stable income generation and disciplined growth strategy. Market expectations are anchored in its ability to sustain dividends and navigate economic cycles effectively.

Strategic Advantages And Outlook

JEI’s strategic advantages include its prime metropolitan focus, stringent investment criteria, and proactive asset management. The outlook remains positive, supported by Japan’s office market dynamics and the REIT’s ability to adapt to tenant preferences. Long-term growth will likely hinge on selective acquisitions and maintaining high occupancy rates in a competitive environment.

Sources

Company filings, market data

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