investorscraft@gmail.com

Intrinsic ValueSanyodo Holdings Inc (3058.T)

Previous Close¥690.00
Intrinsic Value
Upside potential
Previous Close
¥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

Sanyodo Holdings Inc operates in Japan's specialty retail sector, focusing on the sale and rental of books, magazines, video and music software, game software, and stationery. The company diversifies its revenue streams through financial products brokerage, real estate rental, and insurance agency services, positioning itself as a multifaceted consumer cyclical player. Founded in 1978 and headquartered in Nagoya, Sanyodo leverages its long-standing market presence to cater to niche consumer demands. Despite operating in a competitive retail environment, the company maintains relevance through its hybrid model of product sales and rentals, supplemented by ancillary financial and real estate services. This diversified approach mitigates sector-specific risks while capitalizing on Japan's steady demand for media and stationery products. However, the company faces challenges from digital disruption and shifting consumer preferences toward online platforms.

Revenue Profitability And Efficiency

Sanyodo reported revenue of JPY 17.3 billion for FY 2024, but net income stood at a loss of JPY 46.5 million, reflecting margin pressures. Operating cash flow of JPY 342 million suggests some operational resilience, though capital expenditures of JPY 140 million indicate restrained investment activity. The negative EPS of JPY 6.38 underscores profitability challenges in the current fiscal period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with negative net income and diluted EPS. Operating cash flow remains positive but modest, highlighting inefficiencies in converting revenue to bottom-line results. Capital expenditures are relatively low, suggesting a cautious approach to growth investments amid profitability headwinds.

Balance Sheet And Financial Health

Sanyodo holds JPY 2.33 billion in cash and equivalents against total debt of JPY 2.66 billion, indicating a manageable leverage position. The balance sheet reflects liquidity but also underscores the need for improved profitability to strengthen financial health. The absence of dividends aligns with the company's focus on preserving capital during a challenging fiscal year.

Growth Trends And Dividend Policy

Growth trends appear muted, with negative net income and no dividend distribution. The company's focus on rental and ancillary services may offer stability, but top-line expansion remains limited. The lack of dividends reflects a conservative capital allocation strategy, prioritizing financial flexibility over shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of JPY 5.01 billion and a beta of 0.106, Sanyodo is perceived as a low-volatility stock, likely due to its niche market positioning. Investors appear to discount near-term growth prospects, given the company's profitability challenges and subdued earnings power.

Strategic Advantages And Outlook

Sanyodo's diversified business model provides some insulation against retail sector volatility, but digital disruption remains a key risk. The company's outlook hinges on improving operational efficiency and potentially expanding higher-margin services like financial brokerage. Success will depend on adapting to evolving consumer preferences while maintaining cost discipline.

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