investorscraft@gmail.com

Intrinsic ValueSFP Holdings Co., Ltd. (3198.T)

Previous Close¥2,214.00
Intrinsic Value
Upside potential
Previous Close
¥2,214.00

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

SFP Holdings Co., Ltd. operates as a restaurant management company in Japan, specializing in the ownership and operation of dining establishments under its parent company, create restaurants holdings inc. The company focuses on delivering a diverse culinary experience, catering to Japan's competitive food service sector. Its revenue model is driven by direct sales from its restaurant operations, leveraging brand recognition and operational efficiency to maintain profitability. SFP Holdings operates in a highly fragmented industry, where differentiation through cuisine quality, service, and ambiance is critical. The company’s market position is bolstered by its affiliation with a larger restaurant group, providing synergies in supply chain management and marketing. Despite intense competition, SFP Holdings maintains a stable presence by targeting mid-range dining segments, balancing affordability with perceived value. Its strategic focus on operational scalability and cost control helps sustain margins in a low-growth industry.

Revenue Profitability And Efficiency

In its latest fiscal year, SFP Holdings reported revenue of JPY 30.4 billion, with net income of JPY 1.49 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 2.05 billion, indicating healthy cash generation from core operations. Capital expenditures were modest at JPY 343 million, suggesting disciplined reinvestment to maintain rather than aggressively expand its restaurant footprint.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 65.15 demonstrates its ability to translate revenue into shareholder returns. With a low beta of 0.16, SFP Holdings exhibits stable earnings power, insulated from broader market volatility. Its capital efficiency is further evidenced by a manageable debt level of JPY 817 million against cash reserves of JPY 5.28 billion, ensuring financial flexibility.

Balance Sheet And Financial Health

SFP Holdings maintains a solid balance sheet, with cash and equivalents exceeding total debt by a significant margin. The low leverage ratio underscores a conservative financial strategy, reducing liquidity risks. The company’s financial health is further supported by positive operating cash flow, providing ample coverage for both operational needs and shareholder returns.

Growth Trends And Dividend Policy

Growth appears steady but muted, reflecting the mature nature of Japan’s restaurant industry. The company’s dividend policy, with a payout of JPY 26 per share, signals a commitment to returning capital to shareholders, supported by stable cash flows. Future expansion may rely on incremental store openings or menu innovations rather than aggressive market penetration.

Valuation And Market Expectations

With a market capitalization of JPY 48.1 billion, SFP Holdings trades at a moderate valuation, aligning with its steady but unspectacular growth profile. The low beta suggests investor expectations are anchored in stability rather than high growth, positioning the stock as a defensive play within the consumer cyclical sector.

Strategic Advantages And Outlook

SFP Holdings benefits from its affiliation with a larger restaurant group, which provides economies of scale and brand support. The outlook remains stable, with the company likely to focus on operational efficiency and selective growth opportunities. Challenges include rising input costs and shifting consumer preferences, but its conservative financial stance mitigates downside risks.

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