investorscraft@gmail.com

Intrinsic ValueShin-Keisei Electric Railway Co.,Ltd. (9014.T)

Previous Close¥3,015.00
Intrinsic Value
Upside potential
Previous Close
¥3,015.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shin-Keisei Electric Railway Co., Ltd. operates as a regional transportation and infrastructure provider in Northwest Chiba Prefecture, Japan. The company’s core revenue streams derive from railway operations, complemented by bus services, real estate, and ancillary businesses such as parking facilities, advertising, and hotel management. Its railway network consists of eight lines with six transfer points, strategically positioned to serve commuters and local businesses, reinforcing its role as a critical mobility provider in the region. The company’s diversified operations, including real estate development around transit hubs, create synergies that enhance passenger traffic and property value. While Shin-Keisei operates in a competitive urban transit market dominated by larger players like JR East, its niche focus on Chiba Prefecture allows it to maintain stable ridership and localized demand. The firm’s integrated approach—combining transport, hospitality, and commercial services—positions it as a resilient regional player with steady cash flows, though growth is tempered by Japan’s demographic challenges and urbanization saturation.

Revenue Profitability And Efficiency

For FY 2022, Shin-Keisei reported revenue of ¥221.3 billion, with net income of ¥14.6 billion, reflecting a disciplined cost structure and stable demand for its services. Operating cash flow stood at ¥39.1 billion, underscoring efficient cash generation from core operations. Capital expenditures of ¥32.9 billion indicate ongoing investments in infrastructure maintenance and modernization, typical for railway operators.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥129.12 demonstrates modest but consistent earnings power, supported by its asset-light ancillary businesses. Low debt levels (¥10.9 billion) relative to cash reserves (¥38.4 billion) suggest prudent capital management, with ample liquidity to fund operations and minor expansions without overleveraging.

Balance Sheet And Financial Health

Shin-Keisei maintains a robust balance sheet, with cash and equivalents covering total debt nearly 3.5x. This conservative leverage profile, combined with steady operating cash flows, ensures financial stability. The absence of significant refinancing risks or liquidity constraints positions the company well to navigate economic fluctuations.

Growth Trends And Dividend Policy

Growth is constrained by Japan’s stagnant population, though the company benefits from recurring ridership and real estate income. A dividend of ¥448 per share signals a shareholder-friendly policy, supported by predictable cash flows. Future expansion likely hinges on incremental real estate development rather than railway network extensions.

Valuation And Market Expectations

The company’s low beta (0.12) reflects its defensive profile, with valuation likely tied to steady cash flows rather than high growth. Market expectations appear aligned with its role as a regional utility-like operator, with limited volatility but also subdued upside potential.

Strategic Advantages And Outlook

Shin-Keisei’s integrated transport and real estate model provides a competitive moat in its local market. While demographic headwinds persist, its focus on operational efficiency and ancillary revenue streams should sustain profitability. Strategic priorities may include digitalizing services or optimizing asset utilization to offset ridership stagnation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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