Voltar à classificação

Japan Airport Terminal Co., Ltd. (JAIRF)

Valor Justo
IndustrialsAirports & Air ServicesJapan

Fundamental

64

Preço

$5405.00

Capitalização de Mercado

$518.61B

Parte 1 · Quanto vale a empresa

Visão Geral

Japan Airport Terminal owns and runs the passenger terminal buildings at Tokyo's Haneda Airport under a long-standing arrangement with the Japanese government, and also operates duty-free and retail stores at other Japanese airports. It does not fly planes; it is the landlord and shopkeeper of the terminal, charging airlines and tenants for space and use of the facility while running its own retail and restaurant operations for the travellers who pass through it.

Como gera receita

Revenue has two distinct sources. Facility charges are rent-like fees paid by airlines and tenants for using the terminal, landing-adjacent space and check-in counters — steady and tied to long agreements. Merchandise and food and beverage sales come from the company's own duty-free, retail and restaurant operations inside the terminal, which move up and down with the number of passengers, especially international travellers who spend more per visit than domestic ones.

Vantagem competitiva

Escala · Estreita

The company's position rests on operating the terminal buildings at one of the world's busiest airports under a government arrangement that a competitor cannot simply bid to replace. That gives it a captive audience of every passenger who passes through Haneda, but the advantage is tied to a single, though very large, location rather than to a brand or technology that travels elsewhere.

O que impulsiona a procura

Cíclico

Passenger traffic, and especially the higher-margin international and duty-free segment, tracks tourism and business travel, both of which contract sharply in a downturn or a shock like a pandemic and recover only gradually. The company's own results have shown duty-free sales swinging noticeably between strong and weak half-years as inbound tourism patterns shift.

Os argumentos a favor

Buyers argue that owning the terminal at Japan's busiest airport is a position no competitor can replicate, and that recovering inbound tourism to Japan keeps pushing both passenger numbers and duty-free spending higher.

Os argumentos contra

Sellers worry that results are tied to swings in international travel and tourism spending that the company cannot control, and that rising rent, staffing and logistics costs at its stores can outpace revenue growth even in a good year for traffic.

Written by the editors, published on 18 de agosto de 2026

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

Balanço & Liquidez

Receita

$294.95B

Últimos 12 meses até o último trimestre divulgado — estimativa a partir de métricas por ação

Resultado Líquido

$31.30B

Últimos 12 meses até o último trimestre divulgado — estimativa a partir de métricas por ação

Fluxo de Caixa Livre

-

Capital Próprio Total

$214.29B

Passivo Total

$222.94B

Rácio de Liquidez

2.50

Cobertura de Juros

-

Dívida/EBITDA

2.81

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Caso geralJustamente Valorizada

Valor Justo

$6391.74

Preço Atual

$5405.00

Margem de Segurança

+15.4%

Intervalo de Valor Justo

$5617.68 - $7165.80

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$6000.00
Fluxo de caixa descontado (DCF):$7434.11
Multiplicador de lucros (P/E):$5927.87
Fórmula de crescimento de Graham:$5108.66
Valor da capacidade de gerar lucro (EPV):$4835.75
P/B justificado:$5739.74
Desconto de dividendos (Gordon):$2358.26
P/FFO, fundos de operações:Dados insuficientes para o calcular
Lucros de meio de ciclo:Dados insuficientes para o calcular
Multiplicador sobre as receitas:$9036.42
Consenso dos Analistas:Comprar (8B / 3H / 1S)
Última Surpresa de Resultados:+9.35%

Métricas de Avaliação

Rácio P/E

16.17

ROE

18.5%

Rácio P/B

2.36

P/FCF

-

Margem Bruta

65.5%

ROIC

10.3%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

10.3%

WACC

5.9%

ROIC − WACC

+4.5 pp

O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.

Critérios de Análise Fundamental

Aprovado (11)

  • ROIC 10.3%
  • Gross Margin 65.5%
  • P/B Ratio 2.36
  • Debt/Equity ratio
  • Operating Margin 16.2%
  • Current Ratio
  • Debt/EBITDA
  • ROE 15.2%
  • Revenue Growth 5Y 40.7%
  • Analyst Consensus 67% Buy
  • Earnings Surprise avg 30.5%

Reprovado (5)

  • Price CAGR 3.23%
  • Price below Graham Number
  • DCF valuation (Unknown)
  • Net Margin Trend 10.1% vs 10.2%
  • Piotroski F-Score 0/9

Indisponível (11)

  • EPS data insufficient
  • P/FCF NaN
  • Dividend Payout NaN%
  • Positive Free Cash Flow
  • CapEx intensity
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • PEG Ratio (need PE > 0 and growth > 0)
  • Earnings Quality (OCF/Net Income)
  • Share Dilution (missing shares data)

Piotroski F-Score

0/9

Preocupações financeiras graves

score
criteria

Qualidade dos Resultados

-

Baixa qualidade: investigar a contabilidade

Diluição de Ações

-

A recomprar ações. Favorável ao acionista

Participações institucionais

Não há declarações institucionais para esta empresa.

Governação

Equipa Executiva

NomeCargoIdade
Mr. Kazuhito TanakaChairman, President & Representative Director60
Mr. Isamu JingujiSenior MEO, Head of Finance Division, CFO and Director69
Mr. Yasuhide YonemotoChief Sr. Managing Exec. Officer, Exec. Assistant to President, GM of Passenger Terminal Ops Dept.69
Kenji KuboChief Managing Executive Officer-
Satoru SumimotoSenior Managing Executive Officer & GM of Passenger Terminal Operations-
Mr. Takeshi FujinoSenior MEO, Head of Passenger Terminal Operations of Retail Sales, Head of China Business & Director57
Ms. Yoko KoyamaSMEO, Division Manager of General Affair, Fin., Corp. & Bus. Planning and Rep. Director57
Mr. Kazuyo HachisukaSenior Managing Executive Officer & Deputy GM of Business Development Promotion Div of Airport Bus64
Mitsunaga OgawaSenior Managing Executive Officer & Head of Retail Operations-
Hidetsugu UedaSenior Managing Executive Officer-

Risco de Auditoria

1

Risco do Conselho

9

Risco de Remuneração

5

Risco dos Direitos dos Acionistas

9

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Latest News

Recent headlines for JAIRF, sourced from Markets Gazette.

No recent news for JAIRF.