investorscraft@gmail.com

Intrinsic ValueHohsui Corporation (1352.T)

Previous Close¥1,218.00
Intrinsic Value
Upside potential
Previous Close
¥1,218.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hohsui Corporation operates in Japan's food distribution sector, specializing in refrigerated warehouse storage and fisheries food products. The company's core revenue model is built on two pillars: cold storage logistics for livestock, agricultural, and processed goods, and the production and sale of seafood products, including shrimp, crab, and frozen fish. Its vertically integrated approach—from procurement to processing and distribution—strengthens its supply chain efficiency. As a subsidiary of Chuo Gyorui Co., Ltd., Hohsui benefits from synergies in Japan's competitive seafood market, where freshness and reliability are critical. The company serves both B2B and B2C segments, leveraging its refrigeration expertise to maintain product quality. While it faces competition from larger food distributors, its niche focus on seafood and cold storage logistics provides a defensible market position. Hohsui’s long-standing presence since 1945 underscores its operational resilience, though its growth is tied to Japan's domestic demand and seafood consumption trends.

Revenue Profitability And Efficiency

In FY2021, Hohsui reported revenue of JPY 83.3 billion, with net income of JPY 798 million, reflecting modest profitability in a low-margin industry. Operating cash flow stood at JPY 4.4 billion, supported by stable demand for cold storage and seafood. Capital expenditures of JPY 611 million suggest disciplined reinvestment, though the company’s operating margins remain constrained by logistics and input costs.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 95.31 indicates moderate earnings power relative to its market cap. The company’s capital efficiency is weighed down by high total debt of JPY 24.7 billion, though its operating cash flow coverage provides some buffer. Asset turnover is likely subdued given the capital-intensive nature of refrigeration logistics.

Balance Sheet And Financial Health

Hohsui’s balance sheet shows JPY 4.0 billion in cash against JPY 24.7 billion in total debt, signaling leveraged financial health. The debt load may limit flexibility, but its subsidiary backing and steady cash flow mitigate near-term liquidity risks. The absence of reported market cap data complicates leverage assessment.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue and net income figures suggesting maturity in its core markets. The dividend payout of JPY 240 per share implies a shareholder-friendly policy, though sustainability depends on maintaining cash flow amid debt obligations. Japan’s aging population and shifting dietary habits pose long-term demand challenges.

Valuation And Market Expectations

With a beta of 0.72, Hohsui exhibits lower volatility than the broader market, typical for defensive food distributors. Lack of market cap data precludes traditional valuation metrics, but its niche focus may warrant a stability premium. Investors likely prioritize dividend yield over growth prospects.

Strategic Advantages And Outlook

Hohsui’s strategic advantages lie in its integrated cold chain and seafood expertise, but its outlook is tempered by high debt and limited diversification. Success hinges on optimizing logistics costs and adapting to Japan’s evolving food consumption patterns. Subsidiary support provides stability, but organic growth opportunities appear limited.

Sources

Company description, financial data from disclosed filings (FY2021), beta from market data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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