investorscraft@gmail.com

Intrinsic ValueRenewable Japan Co., Ltd. (9522.T)

Previous Close¥1,245.00
Intrinsic Value
Upside potential
Previous Close
¥1,245.00

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

Renewable Japan Co., Ltd. is a specialized renewable energy utility operating in Japan, focusing on solar, hydro, and wind power generation. The company’s core revenue model is built on long-term power purchase agreements (PPAs) and asset management services, ensuring stable cash flows from its operational plants. It differentiates itself through integrated O&M services, including remote monitoring, regulatory compliance, and community engagement, which enhance plant efficiency and stakeholder trust. Positioned in Japan’s rapidly growing renewable sector, the company benefits from government-backed incentives and rising demand for clean energy. Its asset-light approach, combined with strategic partnerships, allows it to scale operations while mitigating capital intensity. As a mid-sized player, Renewable Japan balances niche expertise with regional expansion, targeting underserved markets and smaller-scale projects that larger utilities may overlook. The company’s focus on localized solutions and regulatory adherence strengthens its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

In FY 2024, Renewable Japan reported revenue of JPY 18.4 billion, with net income of JPY 1.6 billion, reflecting a net margin of approximately 8.5%. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but the company’s asset management focus suggests lower operational overheads compared to traditional utilities. Its JPY 14.7 billion cash reserve indicates liquidity for near-term obligations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 51.66 underscores its ability to generate earnings despite high leverage (JPY 135.6 billion total debt). However, the debt-heavy structure may pressure interest coverage, particularly if interest rates rise. Renewable Japan’s capital efficiency hinges on optimizing existing assets and selectively expanding its portfolio without overextending balance sheet capacity.

Balance Sheet And Financial Health

Renewable Japan’s financial health is marked by significant debt (JPY 135.6 billion) against JPY 14.7 billion in cash, indicating reliance on refinancing. The lack of dividend payouts suggests prioritization of debt service and reinvestment. While the renewable energy sector’s stable cash flows mitigate default risks, the high debt-to-equity ratio warrants monitoring, especially in a rising rate environment.

Growth Trends And Dividend Policy

Growth is likely driven by Japan’s renewable energy targets and the company’s pipeline of solar and wind projects. Its zero-dividend policy aligns with reinvestment needs, though future profitability improvements could enable shareholder returns. The absence of disclosed CapEx limits visibility into expansion plans, but sector tailwinds support organic growth opportunities.

Valuation And Market Expectations

With a market cap of JPY 37.9 billion and a beta of 0.43, the stock is perceived as less volatile than the broader market, reflecting the defensive nature of utility assets. Valuation multiples are unavailable, but the company’s niche focus and Japan’s energy transition could justify premium pricing if execution risks are managed.

Strategic Advantages And Outlook

Renewable Japan’s localized expertise and integrated O&M services provide resilience against competition. Regulatory support for renewables in Japan remains a tailwind, though project permitting and grid access pose challenges. The outlook hinges on balancing debt reduction with growth, leveraging Japan’s decarbonization push to secure long-term PPAs and partnerships.

Sources

Company description, financial data from disclosed ticker information

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