investorscraft@gmail.com

Intrinsic ValueBic Camera Inc. (3048.T)

Previous Close¥1,717.50
Intrinsic Value
Upside potential
Previous Close
¥1,717.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bic Camera Inc. is a leading Japanese specialty retailer operating in the consumer cyclical sector, with a diversified product portfolio spanning electronics, home appliances, beauty products, and lifestyle goods. The company generates revenue through both physical stores and e-commerce, leveraging its extensive retail network to serve a broad customer base. Its competitive edge lies in its ability to offer a one-stop shopping experience, combining competitive pricing with a wide selection of high-demand consumer products. Bic Camera operates in a highly competitive retail environment dominated by large electronics chains and online marketplaces. However, its strong brand recognition and strategic store locations in urban centers help maintain its market position. The company also benefits from cross-selling opportunities across its diverse product categories, including high-margin items like luxury watches and health appliances. While facing pressure from e-commerce giants, Bic Camera differentiates itself through in-store expertise, customer service, and exclusive promotions, reinforcing its relevance in Japan's retail landscape.

Revenue Profitability And Efficiency

Bic Camera reported revenue of ¥922.6 billion for FY 2024, with net income of ¥13.9 billion, reflecting a net margin of approximately 1.5%. Operating cash flow stood at ¥42.0 billion, indicating solid cash generation despite modest profitability. Capital expenditures of ¥7.0 billion suggest disciplined reinvestment, aligning with the company's focus on maintaining operational efficiency while expanding its retail footprint and digital capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥81.19 underscores its earnings capacity, though margins remain thin due to competitive pricing pressures in the retail sector. Bic Camera’s ability to sustain profitability despite low margins highlights its operational leverage and cost management. Free cash flow, after accounting for capital expenditures, remains positive, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Bic Camera holds ¥71.4 billion in cash and equivalents against total debt of ¥104.3 billion, indicating moderate leverage. The balance sheet reflects a manageable debt load, with liquidity sufficient to cover short-term obligations. The company’s financial health appears stable, though its debt-to-equity ratio warrants monitoring given the capital-intensive nature of retail operations.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by omnichannel strategies and product diversification. The company pays a dividend of ¥42 per share, signaling a commitment to shareholder returns. However, dividend sustainability depends on maintaining profitability amid retail sector volatility. Future growth may hinge on expanding high-margin categories and optimizing its e-commerce platform.

Valuation And Market Expectations

With a market capitalization of ¥259.7 billion, Bic Camera trades at a P/E multiple reflective of its low-growth, high-competition industry. The negative beta (-0.039) suggests low correlation with broader market movements, possibly due to its defensive positioning in essential consumer goods. Investors likely value its stable cash flows and dividend yield over aggressive growth prospects.

Strategic Advantages And Outlook

Bic Camera’s strengths include its established retail presence, diversified product mix, and strong brand loyalty. Challenges include competition from online retailers and margin pressures. The company’s ability to integrate digital and physical retail experiences will be critical. Long-term success depends on adapting to shifting consumer preferences while maintaining cost discipline.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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