investorscraft@gmail.com

Intrinsic ValueMaruzen CHI Holdings Co.,Ltd. (3159.T)

Previous Close¥334.00
Intrinsic Value
Upside potential
Previous Close
¥334.00

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

Maruzen CHI Holdings Co., Ltd. operates as a diversified specialty retail and information services company in Japan, primarily focused on the sale of books, magazines, and academic materials. The company’s revenue model is anchored in its core retail operations, supplemented by ancillary services such as educational facility management, publishing, and database creation. Its subsidiary status under Dai Nippon Printing Co., Ltd. provides strategic advantages in supply chain efficiency and content distribution. The company serves a broad customer base, including academic institutions, libraries, and general consumers, positioning itself as a key player in Japan’s niche retail and educational services sector. Its diversified portfolio, which includes antiques, office supplies, and consulting, mitigates reliance on any single revenue stream. Despite operating in a competitive and evolving retail landscape, Maruzen CHI Holdings maintains a stable market presence through its integrated service offerings and strong industry relationships.

Revenue Profitability And Efficiency

Maruzen CHI Holdings reported revenue of ¥165.6 billion for FY2025, with net income of ¥3.9 billion, reflecting a net margin of approximately 2.4%. The company’s operating cash flow stood at ¥3.0 billion, while capital expenditures were ¥1.8 billion, indicating moderate reinvestment needs. These figures suggest a stable but lean profitability profile, typical of the specialty retail sector.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥42.23 underscores its ability to generate earnings despite operating in a low-margin industry. With a beta of 0.235, Maruzen CHI Holdings exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. Its capital efficiency is balanced, with cash flows supporting both operations and modest growth initiatives.

Balance Sheet And Financial Health

Maruzen CHI Holdings holds ¥28.3 billion in cash and equivalents against total debt of ¥38.8 billion, indicating a manageable leverage position. The company’s liquidity appears adequate, with operating cash flow covering a significant portion of its debt obligations. Its financial health is stable, though further debt reduction could improve flexibility.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by its diversified business lines. A dividend per share of ¥3 reflects a conservative payout policy, prioritizing reinvestment over aggressive shareholder returns. This approach aligns with its sector’s characteristics, where growth is often incremental and tied to operational efficiency.

Valuation And Market Expectations

With a market capitalization of ¥30.1 billion, Maruzen CHI Holdings trades at a P/E ratio of approximately 7.7, suggesting modest market expectations. The low beta indicates investor perception of stability, though limited growth prospects may cap valuation upside. The stock’s appeal lies in its defensive positioning within the consumer cyclical sector.

Strategic Advantages And Outlook

Maruzen CHI Holdings benefits from its subsidiary relationship with Dai Nippon Printing, which enhances its supply chain and content distribution capabilities. The company’s diversified operations provide resilience against sector-specific downturns. Looking ahead, its focus on niche markets and operational efficiency should sustain steady performance, though broader retail challenges may limit significant expansion.

Sources

Company filings, Bloomberg

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