investorscraft@gmail.com

Intrinsic ValueMitsui Fudosan Co., Ltd. (8801.T)

Previous Close¥1,767.50
Intrinsic Value
Upside potential
Previous Close
¥1,767.50

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

Mitsui Fudosan Co., Ltd. is a leading diversified real estate company in Japan, operating across leasing, property sales, management, and ancillary businesses. The company's core revenue streams derive from leasing office buildings and commercial facilities, as well as selling condominiums, detached housing, and rental properties. Its diversified portfolio includes property management, asset management, and hospitality operations, positioning it as a comprehensive real estate solutions provider. Mitsui Fudosan holds a dominant market position in Japan's urban real estate sector, leveraging its extensive portfolio and integrated services to cater to both individual and institutional clients. The company's strategic focus on high-demand urban areas and mixed-use developments enhances its competitive edge. Additionally, its involvement in renewable energy and retail operations diversifies revenue sources, mitigating sector-specific risks. Mitsui Fudosan's strong brand recognition and long-standing industry presence reinforce its leadership in Japan's real estate market.

Revenue Profitability And Efficiency

Mitsui Fudosan reported revenue of JPY 2.38 trillion for FY 2024, with net income of JPY 224.6 billion, reflecting a robust profitability margin. The company's operating cash flow stood at JPY 241.7 billion, supported by efficient asset utilization and disciplined cost management. Capital expenditures of JPY 220.8 billion indicate ongoing investments in property development and upgrades, aligning with long-term growth strategies.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 80.14 underscores its earnings power, driven by stable leasing income and strategic property sales. Mitsui Fudosan's capital efficiency is evident in its ability to generate substantial cash flows while maintaining a balanced approach to reinvestment and shareholder returns. Its diversified revenue base enhances resilience against market fluctuations.

Balance Sheet And Financial Health

Mitsui Fudosan's balance sheet shows total debt of JPY 4.43 trillion against cash and equivalents of JPY 184.2 billion, reflecting a leveraged but manageable position typical for real estate firms. The company's large-scale asset base provides collateral support, while its stable cash flows ensure debt servicing capacity. Financial health is further reinforced by its established market position and diversified income streams.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through strategic property developments and urban renewal projects. Its dividend per share of JPY 31 reflects a commitment to shareholder returns, supported by stable cash flows. Mitsui Fudosan's focus on high-growth urban markets and sustainability initiatives positions it for long-term value creation.

Valuation And Market Expectations

With a market capitalization of JPY 3.78 trillion and a beta of 0.41, Mitsui Fudosan is perceived as a relatively stable investment within the real estate sector. The company's valuation reflects its leadership position, diversified portfolio, and growth potential in Japan's urban real estate market.

Strategic Advantages And Outlook

Mitsui Fudosan's strategic advantages include its diversified business model, strong brand, and focus on high-demand urban properties. The company is well-positioned to capitalize on Japan's real estate trends, including urbanization and sustainability. Its outlook remains positive, supported by disciplined capital allocation and a resilient operational framework.

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