investorscraft@gmail.com

Intrinsic ValueABC-Mart,Inc. (2670.T)

Previous Close¥2,476.50
Intrinsic Value
Upside potential
Previous Close
¥2,476.50

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

ABC-Mart, Inc. is a leading Japanese retailer specializing in footwear, apparel, and general merchandise for men, women, and children. The company operates a vertically integrated model, combining in-house product development and manufacturing with licensed brand partnerships. Its extensive store network spans Japan, South Korea, Taiwan, and the U.S., with a strong presence in urban and regional markets. ABC-Mart’s portfolio includes well-known brands such as VANS, DANNER, and Saucony, catering to diverse consumer segments from casual to performance footwear. The company’s market position is reinforced by its ability to blend global brand appeal with localized retail strategies, ensuring relevance across geographies. With a focus on mid-to-premium pricing, ABC-Mart maintains a competitive edge through product differentiation and store experience. Its expansion in Asia, particularly South Korea and Taiwan, highlights its strategic focus on high-growth markets while maintaining dominance in Japan’s fragmented footwear retail sector.

Revenue Profitability And Efficiency

ABC-Mart reported revenue of JPY 372.2 billion for the fiscal year ending February 2025, with net income of JPY 45.4 billion, reflecting a net margin of approximately 12.2%. The company generated JPY 55.5 billion in operating cash flow, demonstrating efficient operations. Capital expenditures were JPY 11 billion, indicating disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 183.18, supported by robust earnings power. ABC-Mart’s capital efficiency is evident in its low debt levels (JPY 2 billion) and high cash reserves (JPY 195.7 billion), providing flexibility for growth initiatives or shareholder returns. Its asset-light model and strong brand partnerships contribute to sustained profitability.

Balance Sheet And Financial Health

ABC-Mart maintains a conservative balance sheet with JPY 195.7 billion in cash and equivalents against minimal total debt (JPY 2 billion). This liquidity position underscores financial stability and capacity for strategic investments. The company’s low leverage and high cash reserves position it well to navigate market fluctuations or expansion opportunities.

Growth Trends And Dividend Policy

ABC-Mart’s growth is driven by domestic store optimization and international expansion, particularly in South Korea and Taiwan. The company pays a dividend of JPY 70 per share, reflecting a commitment to shareholder returns. Its dividend policy aligns with stable earnings and cash flow generation, though reinvestment remains a priority for geographic and product diversification.

Valuation And Market Expectations

With a market capitalization of JPY 706.5 billion and a beta of -0.13, ABC-Mart is perceived as a defensive play in the consumer cyclical sector. The stock’s valuation reflects expectations of steady growth, supported by its strong brand portfolio and regional expansion. Investors likely prize its consistent profitability and low volatility.

Strategic Advantages And Outlook

ABC-Mart’s strategic advantages include its diversified brand portfolio, vertically integrated operations, and disciplined expansion. The outlook remains positive, with opportunities in Asia’s growing footwear market and potential for margin improvement through operational efficiencies. Risks include competitive pressures and macroeconomic sensitivity in discretionary spending, though the company’s financial resilience mitigates downside.

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