investorscraft@gmail.com

Intrinsic ValueYUMEMITSUKETAI Co.,Ltd. (2673.T)

Previous Close¥214.00
Intrinsic Value
Upside potential
Previous Close
¥214.00

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

YUMEMITSUKETAI Co., Ltd. operates as a diversified Japanese company with core activities in mail-order retail, nursing care, and real estate. Its mail-order segment focuses on health foods and consumables, leveraging internet sales channels to reach a broad customer base. The company also runs a call center business, providing support services, and manages real estate rentals, adding stability through recurring income streams. Additionally, its nursing care division operates day care services, addressing Japan's aging population needs. The company’s multi-sector approach mitigates industry-specific risks while capitalizing on domestic demand trends. YUMEMITSUKETAI’s niche in health-focused retail and elder care positions it in stable, growth-oriented segments, though competition in e-commerce and care services remains intense. Its real estate holdings provide asset-backed security, while its modest market cap reflects its regional focus and mid-tier scale within Japan’s consumer cyclical sector.

Revenue Profitability And Efficiency

In FY2024, YUMEMITSUKETAI reported revenue of JPY 541 million, with net income of JPY 140 million, reflecting a healthy net margin of approximately 26%. Operating cash flow stood at JPY 247 million, significantly exceeding capital expenditures of JPY -0.6 million, indicating strong cash generation efficiency. The company’s ability to convert revenue into profit and cash flow underscores disciplined cost management and operational execution.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 13.87 demonstrates its earnings capacity relative to its share base. With minimal capital expenditures, YUMEMITSUKETAI allocates resources efficiently, prioritizing cash flow over aggressive expansion. The absence of dividends suggests reinvestment or debt management as a focus, though further details on capital allocation strategy are needed to assess long-term efficiency.

Balance Sheet And Financial Health

YUMEMITSUKETAI holds JPY 39 million in cash against total debt of JPY 706 million, indicating a leveraged balance sheet. The debt level warrants monitoring, though operating cash flow coverage provides some mitigation. The real estate assets likely offer collateral support, but the company’s financial health hinges on sustaining profitability to service obligations.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, with no dividend payments signaling a retention-focused policy. Its participation in aging-care and e-commerce trends offers organic growth potential, but scalability may be limited by its regional focus. Future expansion could hinge on nursing care demand or real estate utilization.

Valuation And Market Expectations

At a market cap of JPY 1.33 billion, the company trades at a P/E of approximately 9.4x, suggesting modest valuation relative to earnings. The low beta (0.52) implies lower volatility than the broader market, possibly reflecting its stable but niche business mix. Investors likely price in limited growth expectations, aligning with its small-cap and domestic focus.

Strategic Advantages And Outlook

YUMEMITSUKETAI’s diversified model provides resilience, with nursing care and real estate balancing retail cyclicality. Its focus on Japan’s demographic shifts and health-conscious consumers offers tailwinds, though competition and debt levels pose risks. The outlook remains stable, with operational efficiency and sector demand acting as key drivers. Strategic clarity on debt reduction or growth initiatives could enhance investor confidence.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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