investorscraft@gmail.com

Intrinsic ValueSaint Marc Holdings Co., Ltd. (3395.T)

Previous Close¥2,814.00
Intrinsic Value
Upside potential
Previous Close
¥2,814.00

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

Saint Marc Holdings Co., Ltd. operates in Japan's competitive restaurant and café sector, focusing on both company-owned and franchised locations. The company's core revenue model hinges on food and beverage sales across its chain of casual dining establishments, which cater to a broad consumer base. Its franchise system provides additional income through licensing fees and royalties, enhancing scalability while mitigating operational risks. The Japanese dining market is highly fragmented, with Saint Marc positioning itself as a mid-tier player offering consistent quality and affordability. Unlike high-end restaurants or fast-food chains, the company strikes a balance between casual ambiance and value-driven offerings, appealing to families and working professionals. Its market position is reinforced by regional brand recognition, particularly in Okayama, where it is headquartered. While competition from larger chains and independent eateries remains intense, Saint Marc's hybrid ownership structure and localized menu adaptations provide a degree of resilience against macroeconomic pressures.

Revenue Profitability And Efficiency

For FY 2024, Saint Marc reported revenue of ¥64.6 billion, with net income of ¥970 million, reflecting modest profitability in a challenging operating environment. The diluted EPS of ¥39.18 indicates stable earnings distribution. Operating cash flow stood at ¥5.1 billion, though capital expenditures of ¥2.3 billion suggest ongoing investments in maintaining and expanding its store network. The company's ability to generate positive cash flow despite inflationary pressures underscores its operational discipline.

Earnings Power And Capital Efficiency

Saint Marc's earnings power is supported by its franchise model, which contributes recurring revenue with lower capital intensity compared to wholly owned locations. The company's operating cash flow covers its capital expenditures comfortably, indicating efficient reinvestment. However, the net income margin of approximately 1.5% highlights the thin profitability typical of the casual dining sector, where labor and ingredient costs exert persistent pressure.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with cash and equivalents of ¥16.7 billion against total debt of ¥6.0 billion. This conservative leverage ratio provides flexibility to navigate cyclical downturns. The balance sheet reflects prudent financial management, with sufficient liquidity to fund growth initiatives or weather short-term disruptions without excessive reliance on external financing.

Growth Trends And Dividend Policy

Saint Marc's growth is likely tied to incremental store expansions and same-store sales improvements, given the maturity of Japan's restaurant market. The company pays a dividend of ¥52 per share, signaling a commitment to shareholder returns despite its modest earnings. Future dividend sustainability will depend on maintaining stable cash flows and managing expansion costs effectively.

Valuation And Market Expectations

With a market capitalization of ¥53.0 billion, Saint Marc trades at a P/E multiple that reflects its niche positioning and moderate growth prospects. The low beta of 0.029 suggests minimal correlation with broader market movements, typical for defensive consumer stocks. Investors likely view the company as a stable but low-growth entity in a saturated industry.

Strategic Advantages And Outlook

Saint Marc's regional brand strength and hybrid ownership model provide a competitive edge in Japan's crowded dining landscape. However, long-term success will depend on adapting to shifting consumer preferences, such as health-conscious menus and digital ordering. The company's outlook remains cautiously optimistic, with profitability hinging on cost controls and selective expansion rather than aggressive top-line growth.

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