investorscraft@gmail.com

Intrinsic ValueNIPPON KANZAI Holdings Co.,Ltd. (9347.T)

Previous Close¥2,757.00
Intrinsic Value
Upside potential
Previous Close
¥2,757.00

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

NIPPON KANZAI Holdings Co., Ltd. operates as a key player in Japan's real estate services sector, specializing in comprehensive building management and operations. The company delivers an integrated suite of services, including maintenance, security, cleaning, energy management, and engineering solutions, catering to commercial and residential properties. Its diversified service portfolio extends to environmental facilities management, event planning, and asset management, positioning it as a one-stop provider for property-related needs. The firm’s deep expertise in seismic diagnosis and repair work further strengthens its competitive edge in Japan’s disaster-prone real estate market. With a foundation dating back to 1965, NIPPON KANZAI has built a reputation for reliability and operational excellence, serving a broad clientele across urban and regional markets. The company’s focus on sustainability and efficiency aligns with Japan’s growing emphasis on smart building technologies and energy conservation, enhancing its long-term growth prospects in a mature but evolving industry.

Revenue Profitability And Efficiency

In FY 2024, NIPPON KANZAI reported revenue of JPY 122.7 billion, with net income reaching JPY 5.7 billion, reflecting stable demand for its integrated property services. The diluted EPS of JPY 151.94 underscores consistent profitability, while operating cash flow of JPY 5.5 billion indicates efficient working capital management. Capital expenditures were modest at JPY 450 million, suggesting disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, supported by recurring revenue streams from long-term building management contracts. Its capital efficiency is evident in its low debt-to-equity structure, with total debt at JPY 1.8 billion against JPY 31.2 billion in cash reserves, ensuring financial flexibility. The firm’s asset-light model minimizes heavy capital outlays, allowing for sustainable returns.

Balance Sheet And Financial Health

NIPPON KANZAI maintains a robust balance sheet, with JPY 31.2 billion in cash and equivalents providing ample liquidity. Total debt is minimal at JPY 1.8 billion, reflecting a conservative leverage profile. The strong cash position supports operational resilience and potential strategic investments without compromising financial stability.

Growth Trends And Dividend Policy

The company’s growth is driven by Japan’s aging building stock and demand for modernization services. A dividend per share of JPY 54 signals a shareholder-friendly policy, balancing reinvestment with returns. With a market cap of JPY 97.2 billion, the firm is well-positioned to capitalize on urbanization trends and regulatory shifts favoring energy-efficient buildings.

Valuation And Market Expectations

Trading at a beta of 0.186, NIPPON KANZAI exhibits low volatility relative to the broader market, appealing to risk-averse investors. The valuation reflects its stable cash flows and defensive industry positioning, though growth may be tempered by Japan’s slow economic expansion.

Strategic Advantages And Outlook

NIPPON KANZAI’s entrenched market presence and diversified service offerings provide a competitive moat. The company is poised to benefit from Japan’s focus on building safety and sustainability, though macroeconomic headwinds could moderate near-term growth. Strategic initiatives in smart building technologies may unlock additional value over the long term.

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