investorscraft@gmail.com

Intrinsic ValueTokyo Tatemono Co., Ltd. (8804.T)

Previous Close¥3,629.00
Intrinsic Value
Upside potential
Previous Close
¥3,629.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tokyo Tatemono Co., Ltd. is a diversified real estate company operating primarily in Japan, with segments spanning building development, housing, asset services, and overseas ventures. The company’s core revenue model revolves around leasing, developing, and managing commercial and residential properties, including office buildings, logistics facilities, and condominiums. It also offers ancillary services such as brokerage, consulting, and asset management, enhancing its integrated real estate ecosystem. Tokyo Tatemono holds a strong position in Japan’s competitive real estate market, leveraging its long-standing presence since 1896 and diversified portfolio to mitigate sector-specific risks. Its strategic focus on high-demand urban and logistics properties, alongside hospitality and leisure assets like hotels and golf courses, provides resilience against cyclical downturns. The company’s overseas segment further diversifies its exposure, though domestic operations remain the primary growth driver. With a headquarters in Tokyo, it benefits from proximity to key urban development projects and institutional clients, reinforcing its market leadership in premium real estate services.

Revenue Profitability And Efficiency

In FY 2024, Tokyo Tatemono reported revenue of JPY 463.7 billion, with net income of JPY 65.9 billion, reflecting a net margin of approximately 14.2%. The company’s operating cash flow stood at JPY 18.9 billion, though significant capital expenditures of JPY -125.2 billion indicate aggressive reinvestment in property development and acquisitions. This suggests a focus on long-term asset growth over short-term liquidity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 315.49 underscores its earnings stability, supported by a diversified revenue base. However, high total debt of JPY 1.21 trillion relative to JPY 111.1 billion in cash highlights leveraged growth strategies. Capital efficiency metrics would benefit from deeper analysis of ROIC, but the current data suggests reliance on debt financing for expansion.

Balance Sheet And Financial Health

Tokyo Tatemono’s balance sheet shows JPY 111.1 billion in cash against JPY 1.21 trillion in total debt, indicating a leveraged position common in real estate. The debt load is manageable given the asset-heavy nature of the industry, but interest coverage and refinancing risks warrant monitoring. The company’s JPY 526.6 billion market cap reflects investor confidence in its asset quality.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s real estate cycle, with recent investments in logistics and urban properties aligning with sector trends. A dividend of JPY 95 per share signals a commitment to shareholder returns, yielding approximately 3.0% based on current share prices, though payout ratios should be evaluated against earnings sustainability.

Valuation And Market Expectations

With a beta of 0.17, Tokyo Tatemono exhibits low volatility relative to the market, appealing to defensive investors. Its valuation reflects steady income from leased properties, though premium pricing depends on execution in overseas ventures and urban redevelopment projects. The market likely prices in moderate growth, given sector headwinds like demographic shifts.

Strategic Advantages And Outlook

Tokyo Tatemono’s strengths lie in its diversified portfolio, prime urban assets, and integrated service offerings. Challenges include managing debt and adapting to Japan’s aging population. The outlook is stable, with opportunities in logistics and overseas markets, but success hinges on disciplined capital allocation and macroeconomic resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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