investorscraft@gmail.com

Intrinsic ValueBiken Techno Corporation (9791.T)

Previous Close¥1,410.00
Intrinsic Value
Upside potential
Previous Close
¥1,410.00

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

Biken Techno Corporation operates as a diversified service provider in Japan, specializing in building maintenance, facility management, and franchise operations. The company's core revenue streams include security, cleaning, and disaster prevention services for commercial and institutional clients, alongside franchise businesses like Mister Donut and Tsutaya. Its long-term care and nursing services further diversify its portfolio, catering to Japan's aging population. Biken Techno holds a niche position in the Japanese market, leveraging its integrated service model to maintain steady demand across economic cycles. The company's solar power generation and real estate management segments align with Japan's sustainability and urban development trends, enhancing its competitive edge. With a presence in multiple service sectors, Biken Techno mitigates industry-specific risks while capitalizing on cross-business synergies.

Revenue Profitability And Efficiency

Biken Techno reported revenue of JPY 38.4 billion for FY2024, with net income of JPY 1.3 billion, reflecting a net margin of approximately 3.4%. Operating cash flow stood at JPY 3.5 billion, though capital expenditures of JPY 2.5 billion indicate ongoing investments. The company’s profitability metrics suggest moderate efficiency in a competitive service sector, with room for optimization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 173.65 demonstrates stable earnings power, supported by its diversified operations. Capital efficiency is balanced, with cash flow from operations covering most capex needs. However, the debt-to-equity ratio and interest coverage metrics would provide deeper insight into its capital allocation strategy.

Balance Sheet And Financial Health

Biken Techno maintains JPY 11.8 billion in cash and equivalents against total debt of JPY 11.8 billion, indicating a neutral liquidity position. The balance sheet reflects prudent leverage, though further details on debt maturity and covenants would clarify financial resilience. The company’s asset-light model supports manageable leverage levels.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with Japan’s mature service sector. A dividend of JPY 28 per share suggests a shareholder-friendly policy, though the payout ratio remains modest. Expansion in elderly care and renewable energy could drive future growth, contingent on demographic and regulatory trends.

Valuation And Market Expectations

With a market cap of JPY 7.4 billion, the stock trades at a P/E of approximately 5.6x, reflecting subdued market expectations. The low beta of 0.04 indicates minimal correlation with broader market movements, typical for niche service providers.

Strategic Advantages And Outlook

Biken Techno’s diversified service portfolio and entrenched market position provide stability, though growth depends on execution in high-potential segments like elderly care and sustainability. Macroeconomic headwinds in Japan’s service sector may temper near-term upside, but its asset-light model offers flexibility.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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