investorscraft@gmail.com

Intrinsic ValueShidax Corporation (4837.T)

Previous Close¥797.00
Intrinsic Value
Upside potential
Previous Close
¥797.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shidax Corporation operates as a diversified food service and lifestyle company in Japan, with a broad portfolio spanning restaurants, canteens, cafeterias, nursing homes, fitness clubs, and travel services. Its revenue model is anchored in contract-based food services for institutional clients, complemented by direct-to-consumer operations in hospitality and leisure. The company differentiates itself through vertical integration, managing everything from ingredient procurement to digital marketing, which enhances cost control and operational efficiency. Positioned in the defensive consumer sector, Shidax benefits from stable demand in institutional catering while facing competition in Japan's fragmented food service market. Its niche in eslogics (employee welfare solutions) and regional revitalization projects provides growth avenues beyond traditional food distribution. The company’s multi-pronged approach mitigates sector-specific risks, though its broad diversification may dilute focus compared to specialized peers.

Revenue Profitability And Efficiency

Shidax reported revenue of JPY 121.2 billion for FY2023, with net income of JPY 3.8 billion, reflecting a net margin of approximately 3.1%. Operating cash flow stood at JPY 4.2 billion, supported by disciplined capital expenditures of JPY 328 million. The company’s ability to generate positive free cash flow underscores its operational efficiency in a low-margin industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 69.76 indicates modest but stable earnings power. The company’s capital efficiency is evident in its lean capex strategy, with reinvestment primarily focused on maintaining existing infrastructure rather than aggressive expansion. This aligns with its mature market position in Japan’s food service sector.

Balance Sheet And Financial Health

Shidax maintains a conservative balance sheet with JPY 7.6 billion in cash and equivalents against JPY 3.4 billion in total debt, suggesting strong liquidity. The low debt-to-equity ratio reflects prudent financial management, though the company’s beta of -0.206 indicates atypical sensitivity to market movements, possibly due to its defensive business mix.

Growth Trends And Dividend Policy

Growth is likely driven by incremental gains in contract food services and niche segments like eslogics. The company’s dividend payout appears minimal (JPY 204 million total), suggesting a preference for retaining earnings to fund organic initiatives or debt reduction. Its focus on regional revitalization aligns with Japanese government priorities, potentially unlocking subsidies.

Valuation And Market Expectations

At a market cap of JPY 43.7 billion, Shidax trades at a P/E of approximately 11.5x, in line with peers in Japan’s defensive food service sector. The negative beta implies investor perception of the stock as a hedge against market volatility, though limited international exposure may cap upside.

Strategic Advantages And Outlook

Shidax’s integrated operations and diversified revenue streams provide resilience, but growth depends on Japan’s macroeconomic recovery and labor market trends. Strategic focus on outsourcing and digital solutions could offset demographic challenges, though competition in commoditized segments remains a headwind.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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