investorscraft@gmail.com

Intrinsic ValueKeisei Electric Railway Co., Ltd. (9009.T)

Previous Close¥1,221.00
Intrinsic Value
Upside potential
Previous Close
¥1,221.00

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

Keisei Electric Railway Co., Ltd. is a key player in Japan's transportation sector, operating an extensive railway network that connects Narita and Haneda airports to Tokyo. Beyond rail services, the company diversifies its revenue streams through bus and taxi operations, real estate leasing, retail ventures, and hospitality businesses. Its integrated model leverages high-traffic transit hubs to support ancillary commercial activities, reinforcing its market position. Keisei’s strategic focus on urban mobility and tourism-driven demand positions it as a critical infrastructure provider in the Greater Tokyo area. The company’s multi-faceted operations, including department stores, hotels, and advertising, create synergies that enhance profitability beyond traditional rail revenues. With a well-established brand and infrastructure, Keisei maintains a competitive edge in Japan’s densely populated transit corridors.

Revenue Profitability And Efficiency

Keisei reported revenue of JPY 296.5 billion for FY 2024, with net income reaching JPY 87.7 billion, reflecting strong profitability. Operating cash flow stood at JPY 60.0 billion, though capital expenditures of JPY 54.5 billion indicate ongoing infrastructure investments. The company’s diversified operations contribute to stable margins despite the capital-intensive nature of its core railway business.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 524.57 underscores Keisei’s earnings strength, supported by efficient asset utilization across its transportation and commercial segments. The company’s ability to monetize its transit hubs through retail and real estate enhances return on invested capital, though debt levels suggest leveraged growth strategies.

Balance Sheet And Financial Health

Keisei holds JPY 82.5 billion in cash against total debt of JPY 364.7 billion, reflecting a leveraged but manageable position. The balance sheet supports its infrastructure-heavy operations, with liquidity sufficient to cover near-term obligations. Long-term debt likely funds network expansions and commercial developments.

Growth Trends And Dividend Policy

Growth is driven by ridership recovery and commercial real estate demand post-pandemic. A modest dividend of JPY 11 per share signals a conservative payout policy, prioritizing reinvestment over shareholder returns. Future expansion may hinge on tourism rebound and urban mobility trends.

Valuation And Market Expectations

With a market cap of JPY 643.8 billion and a beta of 0.35, Keisei is viewed as a stable, low-volatility investment. Valuation reflects its essential service role and diversified income streams, though debt concerns may temper upside potential.

Strategic Advantages And Outlook

Keisei’s integrated transport-commercial model and prime Tokyo infrastructure provide durable advantages. Outlook depends on tourism recovery and efficient capital allocation. Strategic focus on high-traffic hubs and ancillary businesses should sustain long-term growth.

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