investorscraft@gmail.com

Intrinsic ValueArcland Service Holdings Co., Ltd. (3085.T)

Previous Close¥3,065.00
Intrinsic Value
Upside potential
Previous Close
¥3,065.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arcland Service Holdings Co., Ltd. operates as a key player in Japan's competitive restaurant industry, managing a network of 461 stores, including 406 domestic and 55 international locations. The company's diversified revenue streams stem from restaurant management, franchise development of FC specialty stores, and the manufacturing and sale of processed meat and frozen food products. Its vertically integrated model allows for cost efficiencies and quality control across the supply chain. Positioned as a subsidiary of Arcland Sakamoto Co., Ltd., the company benefits from strategic synergies while maintaining operational independence. The restaurant sector in Japan is highly fragmented, but Arcland Service Holdings has carved out a niche through its focus on specialty stores and processed foods, catering to both domestic and international markets. The company’s ability to balance franchising with direct operations provides resilience against market fluctuations, while its frozen food segment offers additional revenue stability.

Revenue Profitability And Efficiency

In FY 2022, Arcland Service Holdings reported revenue of JPY 47.16 billion, with net income reaching JPY 3 billion, reflecting a solid margin. The company generated JPY 3.33 billion in operating cash flow, demonstrating efficient operational management. Capital expenditures stood at JPY -1.74 billion, indicating disciplined reinvestment in growth and maintenance of its store network.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 91.61 underscores its earnings power, supported by a balanced mix of franchising and direct operations. With a modest total debt of JPY 2.11 billion against cash reserves of JPY 19.42 billion, Arcland Service Holdings maintains strong capital efficiency, ensuring flexibility for future expansion or strategic initiatives.

Balance Sheet And Financial Health

Arcland Service Holdings boasts a robust balance sheet, with JPY 19.42 billion in cash and equivalents, providing ample liquidity. Total debt is manageable at JPY 2.11 billion, resulting in a conservative leverage profile. This financial stability positions the company well to navigate economic uncertainties or pursue opportunistic investments.

Growth Trends And Dividend Policy

The company’s growth is anchored by its domestic and international store footprint, with potential for further expansion. A dividend per share of JPY 30 reflects a shareholder-friendly policy, balancing reinvestment needs with returns. The low beta of 0.37 suggests relative stability, appealing to income-focused investors.

Valuation And Market Expectations

With a market capitalization of JPY 97.57 billion, the company trades at a valuation reflective of its steady earnings and growth prospects. The modest beta indicates lower volatility compared to the broader market, aligning with expectations of stable performance in the cyclical consumer sector.

Strategic Advantages And Outlook

Arcland Service Holdings benefits from its integrated business model, combining restaurant management with food manufacturing. Its subsidiary status under Arcland Sakamoto provides strategic support, while its focus on specialty stores and frozen foods diversifies revenue streams. The outlook remains positive, supported by efficient operations and a strong balance sheet, though competition in Japan’s restaurant sector remains a key challenge.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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