investorscraft@gmail.com

Intrinsic ValueSeria Co., Ltd. (2782.T)

Previous Close¥3,690.00
Intrinsic Value
Upside potential
Previous Close
¥3,690.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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