investorscraft@gmail.com

Intrinsic ValueSpace Co.,Ltd. (9622.T)

Previous Close¥1,541.00
Intrinsic Value
Upside potential
Previous Close
¥1,541.00

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

Space Co., Ltd. operates as a specialized engineering and construction firm in Japan, focusing on the planning, design, and construction of commercial and cultural facilities. The company serves a diverse clientele, including shopping centers, department stores, restaurants, museums, and entertainment venues, leveraging its expertise in interior finishing and exhibition projects. Its integrated approach—spanning design, supervision, and execution—positions it as a one-stop solution provider in the niche market of commercial and cultural infrastructure. Beyond construction, Space Co. extends its capabilities to advertising, real estate brokerage, and consulting, enhancing its revenue streams. The firm’s long-standing presence since 1948 underscores its established reputation in Japan’s competitive construction sector, where it differentiates through specialized project execution and cross-functional services. While its market share is modest relative to larger conglomerates, its focus on high-value design and bespoke projects allows it to maintain steady demand in both urban and regional developments.

Revenue Profitability And Efficiency

In FY 2024, Space Co. reported revenue of ¥64.2 billion, with net income of ¥2.55 billion, reflecting a net margin of approximately 4%. Operating cash flow stood at ¥2.05 billion, while capital expenditures were modest at ¥301 million, indicating disciplined spending. The company’s ability to convert revenue into cash flow suggests operational efficiency, though margins remain constrained by the competitive nature of the construction industry.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of ¥104.24 demonstrates its earnings capacity relative to its share base. With minimal debt (¥60.1 million) and a cash reserve of ¥13.9 billion, Space Co. maintains a strong liquidity position, enabling flexibility in funding projects or strategic initiatives. Its capital-light model, evidenced by low capex, supports consistent returns without excessive leverage.

Balance Sheet And Financial Health

Space Co.’s balance sheet is robust, with cash and equivalents covering its nominal debt 231 times over. The negligible debt-to-equity ratio underscores a conservative financial strategy, reducing risk in cyclical downturns. Shareholders’ equity is likely well-supported by retained earnings, given the company’s history of profitability and dividend payments.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with Japan’s mature construction market. The dividend payout of ¥54 per share signals a commitment to shareholder returns, with a yield likely competitive within the industrials sector. Future expansion may hinge on niche project wins or diversification into higher-margin advisory services.

Valuation And Market Expectations

At a market cap of ¥27.9 billion, the stock trades at a P/E of ~10.9x, reflecting modest investor expectations. The low beta (0.30) suggests limited volatility and alignment with broader market movements, typical for a stable, asset-light operator in a mature industry.

Strategic Advantages And Outlook

Space Co.’s strengths lie in its specialized expertise and lean operations, though its growth trajectory may be limited by market saturation. Opportunities in cultural facility renovations or overseas collaborations could provide upside. Risks include reliance on domestic demand and pricing pressures in competitive bids. The outlook remains neutral, with stability prioritized over aggressive expansion.

Sources

Company filings, Bloomberg

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