investorscraft@gmail.com

Intrinsic ValueSanyo Electric Railway Co.,Ltd. (9052.T)

Previous Close¥2,025.00
Intrinsic Value
Upside potential
Previous Close
¥2,025.00

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

Sanyo Electric Railway Co., Ltd. operates as a diversified transportation and real estate company in Japan, with a core focus on railway services. The company generates revenue through passenger transportation, real estate leasing and sales, and ancillary businesses such as amusement parks, ropeways, and food services. Its operations span multiple segments, including travel, taxi services, and property management, creating a vertically integrated model that leverages its infrastructure. Positioned in the competitive Japanese rail sector, Sanyo Electric Railway differentiates itself through its diversified revenue streams and regional dominance in Hyogo Prefecture. The company’s real estate segment complements its transportation business, optimizing land use around railway stations. Additionally, its ventures in software development, security services, and maintenance operations provide supplementary income, enhancing resilience against economic fluctuations. While not a national leader like JR Group, Sanyo Electric Railway maintains a stable niche market presence with a focus on operational efficiency and local community integration.

Revenue Profitability And Efficiency

In FY 2024, Sanyo Electric Railway reported revenue of ¥39.22 billion, with net income of ¥3.11 billion, reflecting a margin of approximately 7.9%. Operating cash flow stood at ¥8.51 billion, though capital expenditures of ¥9.65 billion indicate significant reinvestment. The company’s diversified operations contribute to steady cash generation, but high capex suggests ongoing infrastructure maintenance and expansion efforts.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥139.98 demonstrates moderate earnings power, supported by its asset-heavy business model. Capital efficiency is constrained by the capital-intensive nature of railway operations, though ancillary businesses like real estate and software development likely improve returns. Debt levels of ¥39.19 billion relative to equity suggest leveraged operations, typical for infrastructure-focused firms.

Balance Sheet And Financial Health

Sanyo Electric Railway holds ¥5.78 billion in cash against total debt of ¥39.19 billion, indicating reliance on debt financing. The balance sheet reflects the company’s infrastructure investments, with long-term liabilities likely tied to railway maintenance and real estate development. Financial health appears stable but dependent on consistent cash flow from operations to service debt.

Growth Trends And Dividend Policy

Growth is likely driven by regional demand for transportation and real estate, though the mature Japanese market limits rapid expansion. The company pays a dividend of ¥30 per share, offering a modest yield, signaling a commitment to shareholder returns despite capital-intensive operations. Future growth may hinge on optimizing ancillary businesses and station-area developments.

Valuation And Market Expectations

With a market cap of ¥44.86 billion and a beta of 0.131, the stock is perceived as low-risk, reflecting its stable but slow-growth profile. Valuation metrics suggest the market prices Sanyo Electric Railway as a steady regional operator rather than a high-growth entity, aligning with its diversified but asset-heavy model.

Strategic Advantages And Outlook

Sanyo Electric Railway benefits from its integrated transportation and real estate operations, which provide revenue stability. Challenges include high capex needs and regional competition. The outlook remains steady, with potential upside from efficient capital allocation and leveraging its Hyogo Prefecture footprint for incremental growth.

Sources

Company description, financial data from disclosed filings, and market data from JPX.

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