investorscraft@gmail.com

Intrinsic ValueNippon Kanzai Co., Ltd. (9728.T)

Previous Close¥2,720.00
Intrinsic Value
Upside potential
Previous Close
¥2,720.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Kanzai Co., Ltd. operates as a specialized provider of integrated building and facility management services in Japan, catering primarily to commercial and residential real estate sectors. The company’s core revenue model is built on recurring service contracts, including building management, cleaning, security, and engineering services, which ensure stable cash flows. Its diversified service portfolio also includes real estate fund management and consulting, positioning it as a one-stop solution for property maintenance and operational efficiency. Nippon Kanzai holds a strong regional presence in Japan, leveraging its long-standing expertise in seismic retrofitting and energy management to differentiate itself in a competitive market. The company’s focus on sustainability and regulatory compliance aligns with Japan’s stringent building codes, reinforcing its reputation as a reliable partner for property owners and developers. With a well-established client base and a reputation for quality service, Nippon Kanzai maintains a resilient market position despite cyclical real estate fluctuations.

Revenue Profitability And Efficiency

In FY 2022, Nippon Kanzai reported revenue of JPY 103.7 billion, with net income of JPY 6.2 billion, reflecting a net margin of approximately 6%. The company’s operating cash flow stood at JPY 4.5 billion, though capital expenditures of JPY 984 million indicate moderate reinvestment needs. These figures suggest steady profitability, supported by its asset-light service model and efficient cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 165.24 underscores its ability to generate earnings from its service-oriented operations. With minimal debt (JPY 2.97 billion) and a strong cash position (JPY 32.8 billion), Nippon Kanzai demonstrates robust capital efficiency, allowing it to fund dividends and organic growth without excessive leverage.

Balance Sheet And Financial Health

Nippon Kanzai maintains a conservative balance sheet, with total debt representing only a fraction of its cash reserves. The company’s low leverage and high liquidity (JPY 32.8 billion in cash) provide financial flexibility, reducing risk during economic downturns or industry-specific challenges.

Growth Trends And Dividend Policy

While growth trends are modest, the company’s recurring revenue model ensures stability. It paid a dividend of JPY 54 per share in FY 2022, reflecting a commitment to shareholder returns. Future growth may hinge on expanding service offerings or geographic reach within Japan’s real estate sector.

Valuation And Market Expectations

With a market cap of JPY 101.7 billion and a beta of 0.31, Nippon Kanzai is perceived as a low-volatility investment. Its valuation reflects steady cash flows and a defensive position in Japan’s real estate services market, though growth expectations appear tempered.

Strategic Advantages And Outlook

Nippon Kanzai’s strategic advantages lie in its entrenched market position, diversified service portfolio, and focus on regulatory compliance. The outlook remains stable, supported by Japan’s aging building stock and demand for energy-efficient solutions. However, reliance on domestic markets limits exposure to global growth opportunities.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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