investorscraft@gmail.com

Intrinsic ValueLuckLand Co., Ltd. (9612.T)

Previous Close¥1,822.00
Intrinsic Value
Upside potential
Previous Close
¥1,822.00

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

LuckLand Co., Ltd. operates in Japan's engineering and construction sector, specializing in the planning, design, and production of commercial facilities, particularly those related to food services. The company's core revenue model revolves around providing integrated solutions for store facilities, food factories, and distribution warehouses, alongside maintenance and energy efficiency projects. Its expertise in freezing and refrigerating equipment further strengthens its niche positioning within the broader industrials sector. LuckLand serves a diverse clientele, leveraging its long-standing presence since 1970 to maintain a competitive edge in Japan's commercial infrastructure market. The company's focus on sustainability, including CO2 reduction initiatives, aligns with growing industry trends toward eco-friendly construction practices. While it operates in a fragmented market, LuckLand differentiates itself through end-to-end project management capabilities, from initial planning to post-construction maintenance services.

Revenue Profitability And Efficiency

LuckLand reported revenue of JPY 47.7 billion for the period, but faced challenges with a net loss of JPY 479 million, translating to a diluted EPS of -JPY 46.61. Operating cash flow stood at JPY 860 million, suggesting some operational resilience despite profitability pressures. Capital expenditures were modest at JPY 156 million, indicating restrained investment activity during the period.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect current earnings challenges, though the positive operating cash flow suggests underlying business operations remain functional. With a market capitalization of JPY 12.5 billion, the company's capital efficiency metrics appear strained, requiring scrutiny of cost structures and project margins in its core engineering and construction segments.

Balance Sheet And Financial Health

LuckLand maintains a solid liquidity position with JPY 7.1 billion in cash and equivalents against JPY 4.9 billion in total debt, indicating a manageable leverage profile. The balance sheet structure appears stable, with sufficient cash reserves to cover short-term obligations and fund ongoing operations despite the recent net loss.

Growth Trends And Dividend Policy

While the company paid a dividend of JPY 15 per share, the negative earnings raise questions about dividend sustainability. Growth prospects may depend on Japan's commercial construction activity and the company's ability to improve project profitability. The energy efficiency segment could present opportunities given increasing focus on sustainable infrastructure.

Valuation And Market Expectations

With a beta of 0.29, the stock shows lower volatility than the broader market, potentially appealing to risk-averse investors. The current valuation reflects market skepticism about near-term earnings recovery, pricing in the recent profitability challenges while acknowledging the company's established market position.

Strategic Advantages And Outlook

LuckLand's strategic advantages include its specialized expertise in food-related commercial facilities and long-term industry relationships. The outlook remains cautious pending evidence of operational turnaround, though its energy efficiency projects and maintenance services could provide stable revenue streams. Success will depend on margin improvement and Japan's commercial construction demand.

Sources

Company filings, market data

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