investorscraft@gmail.com

Intrinsic ValueGfoot Co.,Ltd. (2686.T)

Previous Close¥292.00
Intrinsic Value
Upside potential
Previous Close
¥292.00

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

Gfoot Co., Ltd. operates as a specialized footwear retailer in Japan, focusing on men's, ladies', and sports shoes, along with imported goods. The company serves a consumer cyclical market, leveraging its long-standing presence since 1931 to establish brand trust. Its revenue model is primarily driven by direct retail sales, targeting both casual and performance footwear segments. Despite Japan's competitive apparel retail sector, Gfoot maintains a niche position through product diversity and localized offerings. The company's market positioning is challenged by broader e-commerce trends and shifting consumer preferences, requiring adaptive strategies to sustain relevance. Gfoot’s historical roots in Tokyo provide regional familiarity, but its limited international exposure contrasts with global footwear giants. The firm must balance traditional retail strengths with digital transformation to enhance competitiveness in a rapidly evolving industry.

Revenue Profitability And Efficiency

Gfoot reported revenue of ¥59.98 billion for FY2025, reflecting its scale in Japan's footwear market. However, net income stood at a loss of ¥1.06 billion, with diluted EPS of -¥24.9, indicating profitability challenges. Operating cash flow of ¥648 million suggests some operational resilience, though capital expenditures were modest at ¥123 million, signaling restrained investment in growth or modernization.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, likely due to competitive pressures or cost inefficiencies. Operating cash flow remains positive but may not sufficiently offset profitability concerns. Capital efficiency appears limited, with minimal capex suggesting a cautious approach to expansion or innovation in the near term.

Balance Sheet And Financial Health

Gfoot holds ¥1.63 billion in cash against total debt of ¥13.15 billion, indicating a leveraged position. The debt-to-equity ratio warrants scrutiny, as liquidity may be constrained. The absence of dividends aligns with preserving capital, but the balance sheet suggests financial flexibility is limited without improved profitability.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the net loss implies stagnant or declining growth. The dividend policy is inactive, prioritizing financial stability over shareholder returns. Future growth may depend on operational restructuring or market repositioning to reverse losses.

Valuation And Market Expectations

With a market cap of ¥11.75 billion and a beta of 0.129, Gfoot is viewed as a low-volatility stock, possibly reflecting muted growth expectations. The valuation likely incorporates skepticism about near-term turnaround potential, given persistent profitability challenges.

Strategic Advantages And Outlook

Gfoot’s longevity and niche focus offer foundational strengths, but its outlook hinges on addressing profitability and debt. Strategic shifts toward e-commerce or premium segments could revive competitiveness, though execution risks remain high in a saturated market.

Sources

Company filings, market data

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