investorscraft@gmail.com

Intrinsic ValueStriders Corporation (9816.T)

Previous Close¥297.00
Intrinsic Value
Upside potential
Previous Close
¥297.00

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

Striders Corporation operates as a diversified real estate and hospitality company with a strong foothold in Japan. Its core revenue streams include real estate development, advisory services for mergers and acquisitions, and software development tailored for logistics operations. The company also manages a portfolio of hotels, including the Narita Gateway and Kurashiki Royal Art properties, alongside leasing and property management services. Striders further diversifies its operations with financial services and the manufacturing of Chinese noodles, showcasing a multifaceted approach to revenue generation. Positioned in the competitive Japanese real estate sector, the company leverages its integrated service offerings to cater to both corporate and individual clients, ensuring steady demand across economic cycles. Its niche in logistics-supporting software and advisory services provides a technological edge, while its hospitality assets contribute stable cash flows. Despite its modest market capitalization, Striders maintains a balanced presence across real estate services, hospitality, and ancillary businesses, allowing it to mitigate sector-specific risks.

Revenue Profitability And Efficiency

Striders Corporation reported revenue of JPY 7.68 billion for FY 2024, with net income of JPY 82.5 million, reflecting tight margins in its diversified operations. Operating cash flow stood at JPY 164.4 million, though significant capital expenditures (JPY -427.1 million) indicate ongoing investments in real estate and hospitality assets. The company’s ability to maintain positive earnings despite sector headwinds underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 9.91 highlights modest but stable earnings power, supported by its diversified business lines. Capital efficiency appears constrained by high capex relative to operating cash flow, suggesting reinvestment needs. However, its low beta (0.264) indicates lower volatility compared to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Striders holds JPY 2.11 billion in cash and equivalents against JPY 1.08 billion in total debt, reflecting a conservative leverage profile. The strong liquidity position provides flexibility for strategic investments or debt servicing, though the negative free cash flow (after capex) warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue and net income showing limited expansion. The company offers a dividend of JPY 5 per share, signaling a commitment to shareholder returns despite modest profitability. Future growth may hinge on scaling its software and advisory segments or optimizing hospitality operations.

Valuation And Market Expectations

With a market cap of JPY 2.03 billion, Striders trades at a low earnings multiple, reflecting its niche positioning and modest growth prospects. The market appears to price in limited upside, aligning with its stable but unspectacular financial performance.

Strategic Advantages And Outlook

Striders’ diversified model provides stability, but its outlook depends on executing higher-margin opportunities in software and advisory services. The hospitality segment’s recovery post-pandemic and real estate market conditions in Japan will be critical. Strategic focus on operational efficiency and selective investments could enhance long-term value.

Sources

Company filings, Bloomberg

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