investorscraft@gmail.com

Intrinsic ValueMonotaRO Co., Ltd. (3064.T)

Previous Close¥2,091.50
Intrinsic Value
Upside potential
Previous Close
¥2,091.50

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

MonotaRO Co., Ltd. is a leading online retailer specializing in maintenance, repair, and operations (MRO) products, serving industrial and commercial clients across Japan and internationally. The company operates a comprehensive digital marketplace offering over 20 product categories, including safety equipment, tools, building materials, and logistics supplies. Its core revenue model relies on high-volume B2B transactions, leveraging e-commerce efficiency to streamline procurement for factories, construction firms, and automotive maintenance providers. MonotaRO differentiates itself through a vast product assortment, competitive pricing, and rapid delivery, positioning it as a one-stop solution for industrial supply needs. The company benefits from long-term relationships with manufacturers and distributors, ensuring consistent product availability. As a subsidiary of Grainger Global Holdings, it also taps into global supply chain synergies while maintaining localized operations tailored to the Japanese market. The MRO sector's steady demand, driven by industrial activity and workplace safety regulations, provides a resilient revenue base. MonotaRO's digital-first approach aligns with broader industry shifts toward procurement digitization, giving it an edge over traditional distributors.

Revenue Profitability And Efficiency

MonotaRO reported revenue of JPY 288.1 billion for FY 2024, with net income of JPY 26.3 billion, reflecting a net margin of approximately 9.1%. The company generated JPY 28.7 billion in operating cash flow, demonstrating strong cash conversion. Capital expenditures were modest at JPY 1.3 billion, indicating efficient asset-light operations typical of an e-commerce model. Diluted EPS stood at JPY 53, underscoring consistent profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its scalable online platform, which minimizes overhead while maximizing reach. With a beta of 0.84, MonotaRO exhibits lower volatility than the broader market, suggesting stable earnings resilience. Its capital efficiency is evident in the high operating cash flow relative to net income, reflecting effective working capital management and minimal reinvestment needs.

Balance Sheet And Financial Health

MonotaRO maintains a robust balance sheet with JPY 30.7 billion in cash and equivalents against total debt of JPY 1.3 billion, indicating negligible leverage. The strong liquidity position supports operational flexibility and potential strategic investments. The low debt-to-equity ratio underscores a conservative financial strategy, reducing risk exposure.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by Japan’s industrial demand and e-commerce adoption. It pays a dividend of JPY 19 per share, reflecting a commitment to shareholder returns while retaining ample cash for organic expansion. Future growth may hinge on international market penetration and product category diversification.

Valuation And Market Expectations

With a market cap of JPY 1.47 trillion, MonotaRO trades at a premium reflective of its market leadership and growth potential. Investors likely value its defensive positioning in the MRO sector and digital transformation tailwinds. The modest beta suggests expectations of stable performance even in economic downturns.

Strategic Advantages And Outlook

MonotaRO’s key advantages include its extensive product catalog, operational efficiency, and Grainger’s global supply chain access. The outlook remains positive, supported by industrial digitization trends and recurring demand for MRO products. Risks include competitive pressures and macroeconomic fluctuations affecting industrial activity.

Sources

Company filings, Bloomberg

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