investorscraft@gmail.com

Intrinsic ValueSE Holdings and Incubations Co., Ltd. (9478.T)

Previous Close¥468.00
Intrinsic Value
Upside potential
Previous Close
¥468.00

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

SE Holdings and Incubations Co., Ltd. operates primarily in Japan's publishing sector, specializing in computer-related books, magazines, and digital content. The company has diversified its revenue streams beyond traditional publishing to include IT education, software development, and real estate leasing, positioning itself as a hybrid player in both content creation and technology services. Its market position is reinforced by a strong focus on niche IT and professional training segments, where it leverages its expertise to serve engineers, health professionals, and corporate clients. The company’s ability to integrate digital platforms with physical publishing allows it to maintain relevance in a rapidly evolving media landscape. Additionally, its ancillary services, such as job referrals and marketing support, provide supplementary income while strengthening customer engagement. SE Holdings’ multi-faceted approach mitigates risks associated with declining print media demand, ensuring steady growth in a competitive industry.

Revenue Profitability And Efficiency

For FY 2024, SE Holdings reported revenue of JPY 7.32 billion, with net income of JPY 729 million, reflecting a healthy net margin of approximately 10%. Operating cash flow stood at JPY 479 million, while capital expenditures were minimal at JPY -55 million, indicating efficient capital deployment. The company’s profitability metrics suggest disciplined cost management, particularly in its diversified service offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 38.35 underscores its earnings power, supported by a balanced mix of high-margin digital services and stable publishing operations. With JPY 2.98 billion in cash and equivalents, SE Holdings maintains liquidity, though its total debt of JPY 2.98 billion suggests a leveraged balance sheet. The modest capital expenditures highlight a capital-light business model focused on scalability.

Balance Sheet And Financial Health

SE Holdings’ financial health is characterized by a solid cash position of JPY 2.98 billion, offset by total debt of JPY 2.98 billion, resulting in a neutral net debt position. The company’s leverage appears manageable given its stable cash flows and low capex requirements, though further debt reduction could improve financial flexibility.

Growth Trends And Dividend Policy

Growth trends are supported by the company’s expansion into digital services and IT education, though traditional publishing remains a core revenue driver. The dividend payout of JPY 3.5 per share reflects a conservative but sustainable policy, aligning with its focus on reinvestment for future diversification.

Valuation And Market Expectations

With a market cap of JPY 4.92 billion and a beta of 0.349, SE Holdings is perceived as a low-volatility stock. The valuation reflects its niche market positioning and steady profitability, though investor expectations may hinge on its ability to scale digital offerings amid industry disruption.

Strategic Advantages And Outlook

SE Holdings’ strategic advantages lie in its hybrid model, combining publishing with high-growth IT services. The outlook remains cautiously optimistic, contingent on successful digital transformation and sustained demand for its specialized training and content. Real estate leasing provides additional stability, though long-term growth will depend on innovation in its core segments.

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