investorscraft@gmail.com

Intrinsic ValueOomitsu Co., Ltd. (3160.T)

Previous Close¥571.00
Intrinsic Value
Upside potential
Previous Close
¥571.00

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

Oomitsu Co., Ltd. operates as a key player in Japan's food distribution sector, specializing in the wholesale and retail of food products. Founded in 1948, the company has built a resilient supply chain catering to both business and consumer markets. Its operations span procurement, logistics, and distribution, ensuring a steady flow of perishable and non-perishable goods. The company's market position is reinforced by its long-standing relationships with suppliers and retailers, allowing it to navigate competitive pricing pressures and fluctuating demand. Oomitsu's focus on regional distribution efficiency and product diversification helps mitigate risks associated with food price volatility. While it operates in a mature industry, its entrenched presence in Ogaki and surrounding regions provides a stable revenue base. The company’s dual wholesale-retail model enhances revenue stability, though it faces margin pressures from larger competitors and shifting consumer preferences toward e-commerce and direct sourcing.

Revenue Profitability And Efficiency

Oomitsu reported revenue of ¥70.5 billion for FY 2024, with net income of ¥760 million, reflecting modest profitability in a low-margin industry. Operating cash flow stood at ¥1.7 billion, though capital expenditures of ¥3.3 billion indicate ongoing investments in logistics and infrastructure. The company’s efficiency metrics suggest room for improvement, particularly in optimizing working capital and reducing debt-related costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥51.79 underscores its ability to generate earnings despite sector-wide margin compression. However, its capital efficiency is constrained by high debt levels (¥7.4 billion) relative to cash reserves (¥585 million), limiting flexibility for strategic investments. Operating cash flow coverage of debt remains adequate but requires careful monitoring given the cyclical nature of food distribution.

Balance Sheet And Financial Health

Oomitsu’s balance sheet shows a leveraged position, with total debt exceeding cash holdings by a significant margin. While the debt is likely tied to operational financing, the low cash-to-debt ratio (0.08x) raises liquidity concerns. The company’s ability to service debt hinges on stable cash flow generation, which may be vulnerable to supply chain disruptions or demand shocks.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue and net income showing limited upward momentum. The dividend payout of ¥13 per share suggests a commitment to shareholder returns, though sustainability depends on improving profitability. The lack of clear growth drivers beyond regional market penetration may constrain future performance unless the company diversifies or expands its distribution network.

Valuation And Market Expectations

With a market cap of ¥8.5 billion, Oomitsu trades at a P/E ratio of approximately 11.2x, aligning with industry averages. The negative beta (-0.119) implies low correlation to broader market movements, possibly reflecting its defensive sector positioning. Investors likely view the stock as a stable but low-growth opportunity, with valuation hinging on operational efficiency gains.

Strategic Advantages And Outlook

Oomitsu’s regional expertise and established supply chain provide a competitive edge, but its outlook is tempered by high leverage and limited scalability. Strategic initiatives to reduce debt, enhance digital integration, or explore niche markets could improve long-term prospects. Near-term performance will depend on maintaining cost discipline and navigating inflationary pressures in the food sector.

Sources

Company filings, Tokyo Stock Exchange disclosures

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