investorscraft@gmail.com

Intrinsic ValueGeneral Oyster, Inc. (3224.T)

Previous Close¥839.00
Intrinsic Value
Upside potential
Previous Close
¥839.00

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

General Oyster, Inc. operates in Japan's competitive food and beverage sector, specializing in oyster-related businesses. The company integrates vertical operations, including oyster processing, wholesale, aquaculture, and logistics, alongside its Gumbo & Oyster Bar restaurant chain. This dual focus on upstream supply and downstream retail allows it to control quality and costs while capturing value across the oyster supply chain. The company serves both B2B (wholesale, logistics) and B2C (restaurants) markets, positioning itself as a niche player in Japan's seafood and dining industries. Despite its small scale, General Oyster leverages regional seafood sourcing and brand differentiation to compete against larger casual dining chains and seafood distributors. Its challenges include reliance on oyster demand cycles and operational complexities in aquaculture.

Revenue Profitability And Efficiency

In FY2024, General Oyster reported revenue of ¥3.79 billion but recorded a net loss of ¥95.5 million, reflecting margin pressures. Negative operating cash flow (¥99.6 million) and high capital expenditures (¥254.7 million) suggest reinvestment needs, possibly in aquaculture infrastructure or restaurant expansion. The diluted EPS of -¥23.7 indicates profitability challenges despite revenue scale.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profit, likely due to fixed costs in aquaculture and restaurant operations. Capital expenditures exceed operating cash flow, implying reliance on external financing or cash reserves to fund growth. Asset turnover metrics are unavailable but would clarify capital allocation effectiveness.

Balance Sheet And Financial Health

General Oyster maintains moderate liquidity with ¥855.7 million in cash against ¥454.9 million total debt, suggesting a manageable leverage position. However, negative cash flow could strain liquidity if sustained. The balance sheet reflects a capital-intensive model, with investments in aquaculture and restaurants likely driving high PP&E.

Growth Trends And Dividend Policy

The company’s growth hinges on expanding its restaurant footprint and optimizing aquaculture yields. A ¥10 per share dividend signals commitment to shareholders despite losses, possibly to maintain investor confidence. Long-term trends depend on seafood demand and operational scalability.

Valuation And Market Expectations

With a market cap of ¥3.48 billion and negative earnings, the stock trades on asset potential rather than profitability. The low beta (0.226) suggests limited correlation to broader market swings, typical for niche consumer stocks. Investors likely await turnaround signs from cost controls or revenue diversification.

Strategic Advantages And Outlook

General Oyster’s integrated model offers supply chain control but requires execution to improve margins. Opportunities include premium branding and aquaculture innovation, while risks involve volatile input costs and competitive dining markets. The outlook remains cautious pending operational improvements and positive cash flow generation.

Sources

Company filings, market data

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