investorscraft@gmail.com

Intrinsic ValueThe Japan Wool Textile Co., Ltd. (3201.T)

Previous Close¥1,861.00
Intrinsic Value
Upside potential
Previous Close
¥1,861.00

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

The Japan Wool Textile Co., Ltd. operates as a diversified textile and consumer services company with a strong legacy in Japan’s textile industry. Its core business segments include Textile & Clothing Materials, Industrial Machinery & Materials, Human & Future Development, and Consumer Goods & Services. The company leverages its expertise in wool and synthetic fibers to produce high-quality fabrics, industrial materials, and machinery, while also expanding into lifestyle and welfare services. Its market position is reinforced by a vertically integrated supply chain and a broad product portfolio catering to both B2B and B2C markets. The company’s strategic diversification into childcare, recreational facilities, and real estate mitigates cyclical risks inherent in the textile sector. With a history dating back to 1896, it maintains a reputable brand presence in Japan, supported by innovation in sustainable materials and niche market penetration.

Revenue Profitability And Efficiency

The company reported revenue of JPY 115.4 billion for FY 2024, with net income of JPY 8.97 billion, reflecting a steady operational performance. Diluted EPS stood at JPY 130.1, indicating moderate profitability. Operating cash flow was JPY 10.16 billion, though capital expenditures were negligible, suggesting efficient capital allocation. The diversified revenue streams contribute to stable cash generation despite sector-specific volatility.

Earnings Power And Capital Efficiency

Japan Wool Textile demonstrates consistent earnings power, supported by its diversified business model. The absence of significant capital expenditures highlights capital efficiency, with operating cash flow adequately covering financial obligations. The company’s ability to maintain profitability across cyclical and non-cyclical segments underscores its resilient earnings profile.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with JPY 32.45 billion in cash and equivalents, against total debt of JPY 13.1 billion, indicating a healthy liquidity position. The low debt-to-equity ratio suggests prudent financial management, reducing leverage risks. This stability supports ongoing operations and potential strategic investments.

Growth Trends And Dividend Policy

Growth appears steady, driven by diversification into high-margin services and industrial applications. The company pays a dividend of JPY 40 per share, reflecting a commitment to shareholder returns. However, growth in core textile markets may face headwinds from global competition and shifting consumer preferences.

Valuation And Market Expectations

With a market cap of JPY 100.2 billion, the company trades at a moderate valuation, reflecting its stable but slow-growth profile. The negative beta (-0.019) suggests low correlation with broader market movements, appealing to defensive investors. Market expectations likely hinge on further diversification and margin improvement in non-textile segments.

Strategic Advantages And Outlook

Japan Wool Textile’s strategic advantages include its long-standing industry expertise, diversified revenue base, and strong domestic brand. The outlook remains cautiously optimistic, with growth opportunities in welfare services and industrial materials offsetting textile sector challenges. Sustainability initiatives and operational efficiency will be key to maintaining competitiveness.

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