Data is not available at this time.
Seria Co., Ltd. is a prominent Japanese discount retailer specializing in private-label merchandise and everyday consumer goods. The company operates a network of 1,787 stores, predominantly directly managed, with a focus on cost-efficient retailing in the highly competitive Japanese discount store sector. Seria’s business model hinges on offering affordable, high-quality products, leveraging economies of scale and localized supply chains to maintain pricing power. Its private-brand strategy enhances margins while catering to budget-conscious consumers, a critical advantage in Japan’s deflationary retail environment. The company’s market position is reinforced by its extensive store footprint and disciplined inventory management, allowing it to compete effectively against larger rivals like Daiso and Don Quijote. Seria’s emphasis on operational efficiency and lean cost structures positions it as a resilient player in the consumer defensive sector, with a loyal customer base drawn to its value proposition.
Seria reported revenue of JPY 223.2 billion for FY 2024, with net income of JPY 9.8 billion, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 12.2 billion, underscoring solid cash generation despite modest profitability. Capital expenditures of JPY 5.3 billion indicate ongoing investments in store operations and logistics, though the company maintains a lean cost structure relative to peers.
The company’s diluted EPS of JPY 130.56 highlights its ability to translate top-line growth into shareholder returns. With a beta of 0.566, Seria demonstrates lower volatility compared to the broader market, suggesting stable earnings power. Its capital efficiency is evident in its cash-rich balance sheet and minimal debt, allowing for reinvestment or shareholder returns without financial strain.
Seria’s balance sheet is robust, with JPY 55.2 billion in cash and equivalents against total debt of JPY 1.8 billion, yielding a net cash position. This strong liquidity profile supports operational flexibility and mitigates risks in a competitive retail landscape. The low leverage ratio underscores the company’s conservative financial management and ability to weather economic downturns.
While revenue growth has been steady, Seria’s focus remains on margin preservation and store optimization. The company pays a dividend of JPY 70 per share, reflecting a commitment to returning capital to shareholders. Its payout ratio appears sustainable given its cash reserves and low debt, though future growth may hinge on store expansion and product diversification.
With a market cap of JPY 205.3 billion, Seria trades at a P/E multiple reflective of its stable but modest growth prospects. The discount retail sector in Japan faces saturation, but Seria’s efficient operations and strong balance sheet justify its valuation premium over less disciplined peers.
Seria’s strategic advantages lie in its cost leadership, private-label focus, and scalable store model. The outlook remains stable, with potential upside from operational efficiencies and targeted expansions. However, macroeconomic pressures and competitive intensity in Japan’s discount retail space could limit near-term growth acceleration.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |