investorscraft@gmail.com

Intrinsic ValueSt.Cousair Co., Ltd. (2937.T)

Previous Close¥1,705.00
Intrinsic Value
Upside potential
Previous Close
¥1,705.00

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

St.Cousair Co., Ltd. operates as a niche player in Japan's packaged foods industry, specializing in premium artisanal products such as jams, gelato, wines, and fruit-based sauces. The company differentiates itself through a vertically integrated model, combining in-house production with direct retail operations under brands like St.Cousair and Saint Cousaire. Its presence spans physical stores, wineries, and e-commerce via Tabi Suru Kuzefuku e Shoten, catering to domestic consumers seeking high-quality, locally sourced gourmet offerings. The firm’s focus on experiential retail—through restaurants and winery visits—enhances brand loyalty in a competitive sector dominated by mass producers. While its market share remains modest compared to conglomerates, St.Cousair’s emphasis on craftsmanship and regional identity positions it favorably among discerning demographics. The company’s dual revenue streams—B2C sales and hospitality services—provide resilience against commodity price fluctuations, though reliance on discretionary spending exposes it to economic cycles.

Revenue Profitability And Efficiency

St.Cousair reported revenue of JPY 19.16 billion for FY2024, with net income of JPY 818 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at JPY 682 million, though capital expenditures of JPY 325 million indicate ongoing investments in production and retail infrastructure. The modest profitability suggests operational leverage challenges, likely due to premium product costs and retail overheads.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 87.27 underscores moderate earnings power, with capital efficiency constrained by the capital-intensive nature of winery operations and artisanal production. The company’s negative beta (-1.077) implies low correlation to broader market trends, possibly due to its niche positioning and stable demand for premium consumables.

Balance Sheet And Financial Health

The balance sheet shows JPY 2.66 billion in cash against JPY 1.64 billion in total debt, indicating a conservative leverage profile. Liquidity appears adequate, with cash covering nearly 1.6x annual net income, supporting flexibility for strategic initiatives or dividend commitments.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding e-commerce penetration and premiumization trends in Japan’s food sector. The JPY 35 per share dividend implies a payout ratio of around 40%, balancing shareholder returns with reinvestment needs. Limited historical data warrants caution in assessing long-term trends.

Valuation And Market Expectations

At a market cap of JPY 13.35 billion, the stock trades at a P/E of ~16.3x, aligning with niche food peers. The negative beta may appeal to investors seeking defensive exposure, though valuation premiums depend on sustained brand equity and margin improvement.

Strategic Advantages And Outlook

St.Cousair’s artisanal focus and integrated retail model provide differentiation, but scalability remains a challenge. Near-term performance will depend on consumer spending resilience and execution in digital channels. Strategic partnerships or export opportunities could unlock incremental growth.

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