investorscraft@gmail.com

Intrinsic ValueANA Holdings Inc. (9202.T)

Previous Close¥3,005.00
Intrinsic Value
Upside potential
Previous Close
¥3,005.00

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

ANA Holdings Inc. is a leading Japanese airline group operating under four key segments: Air Transportation, Airline Related, Travel Services, and Trade and Retail. The company dominates Japan's aviation sector with a strong domestic and international network, offering passenger, cargo, and maintenance services. Its integrated business model leverages synergies between flight operations, travel packages, and retail, reinforcing its competitive position in Asia's high-demand aviation market. ANA Holdings maintains a premium reputation for service quality and operational efficiency, supported by strategic alliances like Star Alliance, which enhances its global connectivity. The company's diversified revenue streams, including ancillary services such as ground handling and branded travel packages, provide resilience against cyclical industry pressures. As Japan's largest airline group, ANA Holdings benefits from its hub at Tokyo's Haneda Airport, a critical gateway for both business and leisure travel in the Asia-Pacific region.

Revenue Profitability And Efficiency

ANA Holdings reported revenue of JPY 2.26 trillion for FY2025, with net income reaching JPY 153 billion, reflecting a recovery in travel demand post-pandemic. The company's operating cash flow stood at JPY 373 billion, supported by cost discipline and yield management. Capital expenditures of JPY 255.9 billion indicate ongoing fleet modernization and infrastructure investments to sustain long-term efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 290.72 underscores ANA Holdings' earnings resilience, driven by higher load factors and ancillary revenue streams. The company's ability to generate strong cash flow relative to its debt obligations highlights effective capital deployment, though its leverage remains elevated with total debt at JPY 1.35 trillion.

Balance Sheet And Financial Health

ANA Holdings maintains a solid liquidity position with JPY 862.7 billion in cash and equivalents, providing flexibility amid industry volatility. However, its debt-to-equity ratio remains high, reflecting the capital-intensive nature of the airline industry. The company's financial strategy focuses on balancing growth investments with deleveraging efforts.

Growth Trends And Dividend Policy

ANA Holdings is poised to benefit from the rebound in international travel, particularly in Asia. The company reinstated dividends at JPY 60 per share, signaling confidence in its cash flow stability. Future growth will hinge on route expansion and premium service offerings, though fuel costs and geopolitical risks remain key watchpoints.

Valuation And Market Expectations

With a market cap of JPY 1.31 trillion and a beta of 0.47, ANA Holdings trades at a moderate risk premium relative to the broader market. Investors appear to price in a steady recovery, though valuation multiples remain sensitive to fuel price fluctuations and macroeconomic conditions.

Strategic Advantages And Outlook

ANA Holdings' strategic advantages include its hub dominance, premium brand equity, and diversified revenue base. The outlook remains cautiously optimistic, with growth initiatives focused on international expansion and digital transformation. However, industry-wide challenges such as labor shortages and environmental regulations could pressure margins.

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