investorscraft@gmail.com

Intrinsic ValueSAN Holdings, Inc. (9628.T)

Previous Close¥1,482.00
Intrinsic Value
Upside potential
Previous Close
¥1,482.00

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

SAN Holdings, Inc. is a leading provider of funeral services in Japan, operating a network of approximately 70 funeral halls. The company serves a critical role in Japan's consumer cyclical sector, where aging demographics and cultural traditions drive steady demand for end-of-life services. Its revenue model is built on comprehensive funeral arrangements, including ceremonies, cremation, and memorial products, catering to a market with low price elasticity. SAN Holdings differentiates itself through its long-standing reputation, established since 1932, and a localized approach that aligns with regional customs. The company benefits from Japan's high funeral service penetration, though it faces competition from smaller regional players and shifting consumer preferences toward simpler ceremonies. Its market position is reinforced by operational scale and brand trust, making it a resilient player in a stable but slowly evolving industry.

Revenue Profitability And Efficiency

In FY 2024, SAN Holdings reported revenue of ¥22.4 billion, with net income of ¥2.4 billion, reflecting a net margin of approximately 10.5%. The company generated ¥3.2 billion in operating cash flow, demonstrating solid cash conversion from its core operations. Capital expenditures of ¥1.2 billion suggest ongoing investments in maintaining and potentially expanding its funeral hall network, though the negative figure indicates net outflows.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥114.37 underscores its earnings power, supported by stable demand and efficient cost management. With minimal total debt of ¥256 million against cash reserves of ¥9.8 billion, SAN Holdings maintains a strong balance sheet, enabling reinvestment or shareholder returns without significant financial strain. Its capital efficiency is further highlighted by a low beta of 0.467, indicating lower volatility relative to the market.

Balance Sheet And Financial Health

SAN Holdings exhibits robust financial health, with cash and equivalents nearly 38 times its total debt. This conservative leverage profile provides ample liquidity for operational needs and strategic flexibility. The company’s asset-light model, combined with predictable cash flows, positions it well to navigate economic cycles without compromising stability.

Growth Trends And Dividend Policy

Growth is likely tempered by Japan’s stagnant population, though the aging demographic supports baseline demand. The company’s dividend payout of ¥24 per share reflects a commitment to returning capital, albeit with a modest yield given its current valuation. Future growth may hinge on operational efficiencies or niche service expansions rather than market expansion.

Valuation And Market Expectations

At a market cap of ¥29.4 billion, SAN Holdings trades at a P/E ratio of approximately 12.4x, aligning with its stable but low-growth profile. The market appears to price the stock as a defensive play, with limited expectations for aggressive expansion but reliable cash generation.

Strategic Advantages And Outlook

SAN Holdings’ strategic advantages lie in its entrenched market position and operational scale. The outlook remains stable, with demographic trends supporting steady demand. However, the company must adapt to evolving consumer preferences, such as digital memorial services, to sustain long-term relevance. Its strong balance sheet provides a cushion for incremental innovation or acquisitions.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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