investorscraft@gmail.com

Intrinsic Value of Felissimo Corporation (3396.T)

Previous Close¥816.00
Intrinsic Value
Upside potential
Previous Close
¥816.00

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

Felissimo Corporation operates as a specialty retailer in Japan, offering a diverse range of lifestyle products, including fashion goods, household items, handmade kits, beauty products, and food. The company primarily leverages catalog and online sales channels, catering to a niche market of consumers seeking curated, high-quality goods. Founded in 1965, Felissimo has built a reputation for unique product offerings and a direct-to-consumer approach, distinguishing itself from mass-market competitors. Its focus on craftsmanship and sustainability resonates with a loyal customer base, though it faces stiff competition from larger e-commerce platforms and traditional retailers. The company’s market position is bolstered by its long-standing brand equity and targeted marketing strategies, though its scale remains modest compared to industry leaders. Felissimo’s ability to adapt to shifting consumer preferences and digital trends will be critical for sustaining growth in Japan’s competitive retail landscape.

Revenue Profitability And Efficiency

Felissimo reported revenue of ¥29.4 billion for FY 2025, with net income of ¥136 million, reflecting modest profitability. The company’s diluted EPS stood at ¥19.09, indicating stable but limited earnings power. Operating cash flow was ¥691 million, though capital expenditures of ¥778 million suggest ongoing investments in its sales channels. The balance between revenue growth and cost management remains a key focus for improving margins.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche market positioning and relatively small scale. With a net income margin of approximately 0.5%, Felissimo’s profitability lags behind broader retail peers. However, its low debt burden (¥9 million) and healthy cash position (¥9.5 billion) provide flexibility for strategic initiatives or potential reinvestment in digital capabilities to enhance capital efficiency.

Balance Sheet And Financial Health

Felissimo maintains a strong balance sheet, with cash and equivalents of ¥9.5 billion dwarfing its minimal total debt of ¥9 million. This conservative financial structure underscores the company’s low leverage risk and capacity to weather economic downturns. The robust liquidity position supports operational stability and potential dividend commitments, though the company’s growth investments may require careful allocation of resources.

Growth Trends And Dividend Policy

Revenue growth trends appear subdued, reflecting challenges in scaling its niche offerings. The company pays a dividend of ¥15 per share, signaling a commitment to shareholder returns despite modest earnings. Future growth may hinge on expanding its digital footprint or diversifying product lines, though execution risks persist in a crowded retail environment.

Valuation And Market Expectations

With a market cap of ¥5.85 billion, Felissimo trades at a low earnings multiple, suggesting muted market expectations. Its beta of 0.251 indicates lower volatility relative to the broader market, aligning with its stable but slow-growth profile. Investors likely view the company as a conservative play in the retail sector, with limited upside unless operational improvements materialize.

Strategic Advantages And Outlook

Felissimo’s strengths lie in its curated product assortment and loyal customer base, though its small scale and reliance on catalog sales pose challenges. The outlook depends on its ability to modernize its sales channels and capitalize on e-commerce trends. Strategic partnerships or niche expansions could unlock value, but competitive pressures and shifting consumer behaviors remain key risks.

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