investorscraft@gmail.com

Intrinsic ValueAlleanza Holdings Co., Ltd. (3546.T)

Previous Close¥1,079.00
Intrinsic Value
Upside potential
Previous Close
¥1,079.00

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

Alleanza Holdings Co., Ltd. operates in Japan's consumer cyclical sector, specializing in home improvement and pet-related retail. The company generates revenue through its diversified retail operations, which include home improvement stores and pet shops, catering to both DIY enthusiasts and pet owners. Its market positioning is reinforced by a localized approach, serving regional demand in Fukushima and beyond, while maintaining a competitive edge through niche specialization. The home improvement segment benefits from Japan's aging housing stock and renovation trends, while the pet business capitalizes on the country's growing pet ownership rates. Alleanza's integrated retail model allows it to cross-sell products and services, enhancing customer retention. Despite operating in a competitive retail landscape, the company differentiates itself through curated product offerings and community-focused store formats.

Revenue Profitability And Efficiency

In the latest fiscal year, Alleanza reported revenue of ¥153.3 billion, with net income reaching ¥2.1 billion, reflecting a net margin of approximately 1.4%. Operating cash flow stood at ¥7.2 billion, while capital expenditures were ¥4.3 billion, indicating disciplined reinvestment. The diluted EPS of ¥69.29 suggests moderate profitability, though margins may be pressured by Japan's competitive retail environment and cost inflation.

Earnings Power And Capital Efficiency

The company's earnings power is supported by stable cash flow generation, with operating cash flow covering capital expenditures by a factor of 1.7x. However, the modest net income relative to revenue highlights operational challenges in scaling profitability. Capital efficiency could improve if the company optimizes its store footprint or expands higher-margin services, such as pet grooming or home installation.

Balance Sheet And Financial Health

Alleanza's balance sheet shows ¥4.0 billion in cash against ¥27.1 billion in total debt, suggesting a leveraged but manageable position. The debt-to-equity ratio would provide further clarity, but the current liquidity appears sufficient to meet near-term obligations. The company's beta of 0.167 indicates low volatility relative to the broader market, aligning with its stable retail operations.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan's home renovation demand and pet care trends, though same-store sales data would offer deeper insights. The company pays a dividend of ¥38 per share, translating to a yield of approximately 1.5% based on the current market cap, signaling a commitment to shareholder returns despite moderate earnings growth.

Valuation And Market Expectations

With a market capitalization of ¥30.2 billion, Alleanza trades at a P/E ratio of around 14.5x, in line with regional peers. The low beta suggests investors view it as a defensive play within consumer cyclicals, though upside depends on margin expansion or store network growth.

Strategic Advantages And Outlook

Alleanza's dual focus on home improvement and pet retail provides diversification, but success hinges on execution in a low-growth economy. Strategic initiatives could include private-label expansion or digital integration to enhance margins. The outlook remains stable, with potential risks including consumer spending softness and rising input costs.

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