Previous Close | ¥816.00 |
Intrinsic Value | ¥931.42 |
Upside potential | +14% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |