investorscraft@gmail.com

Intrinsic ValueHokuriku Gas Co.,Ltd. (9537.T)

Previous Close¥3,870.00
Intrinsic Value
Upside potential
Previous Close
¥3,870.00

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

Hokuriku Gas Co., Ltd. is a regional utility company specializing in the production, distribution, and sale of gas across key municipalities in Japan, including Niigata, Nagaoka, and Kashiwazaki. The company operates in the regulated gas sector, providing essential energy services to residential, commercial, and industrial customers. Its revenue model is anchored in stable gas sales, supplemented by gas appliance sales and construction contracts, ensuring diversified income streams. Hokuriku Gas holds a strong regional monopoly, benefiting from predictable demand and regulatory protections, though it faces long-term challenges from energy transition trends. The company’s market position is reinforced by its century-long operational history and entrenched infrastructure, making it a critical energy provider in its service areas. However, its growth prospects are tempered by Japan’s declining population and increasing competition from alternative energy sources.

Revenue Profitability And Efficiency

In FY 2024, Hokuriku Gas reported revenue of JPY 61.4 billion but recorded a net loss of JPY 1.76 billion, reflecting operational or cost challenges. The negative diluted EPS of JPY -377.78 underscores profitability pressures, though operating cash flow remained positive at JPY 4.75 billion. Capital expenditures of JPY 4.71 billion indicate ongoing infrastructure investments, which may support future efficiency gains.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, given its net loss and negative EPS. However, its ability to generate JPY 4.75 billion in operating cash flow suggests underlying operational resilience. Capital efficiency metrics are not fully discernible due to the loss, but the balance between capex and cash flow highlights a focus on maintaining infrastructure amid financial headwinds.

Balance Sheet And Financial Health

Hokuriku Gas maintains a conservative balance sheet, with JPY 7.19 billion in cash and equivalents against modest total debt of JPY 1.15 billion. This low leverage ratio indicates strong liquidity and financial flexibility, though the net loss raises questions about near-term earnings sustainability. The solid cash position provides a buffer against short-term volatility.

Growth Trends And Dividend Policy

Growth prospects are limited by regional demand constraints and energy transition risks. Despite the net loss, the company upheld a dividend of JPY 80 per share, signaling commitment to shareholder returns. This policy may face pressure if profitability does not recover, but the current payout appears supported by strong cash reserves.

Valuation And Market Expectations

With a market cap of JPY 17.1 billion and a beta of 0.031, Hokuriku Gas is viewed as a low-volatility, defensive utility. The negative earnings likely weigh on valuation multiples, but its regional monopoly and dividend yield may attract income-focused investors. Market expectations appear muted, reflecting sector-wide challenges.

Strategic Advantages And Outlook

Hokuriku Gas benefits from a stable regulatory framework and entrenched market position, but its outlook is clouded by profitability challenges and demographic shifts. Strategic advantages include its infrastructure assets and cash reserves, though adapting to energy diversification trends will be critical. The company’s ability to stabilize earnings and manage costs will determine its long-term trajectory.

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