investorscraft@gmail.com

Intrinsic ValueJapan Eyewear Holdings Co., Ltd. (5889.T)

Previous Close¥2,009.00
Intrinsic Value
Upside potential
Previous Close
¥2,009.00

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

Japan Eyewear Holdings Co., Ltd. operates as a vertically integrated eyewear company, specializing in the planning, design, manufacturing, wholesale, and retail of eyewear products in Japan. The company serves both the medical and fashion segments, leveraging its domestic production capabilities to ensure quality and responsiveness to market trends. Its presence across the value chain allows for cost efficiencies and tighter control over product development, positioning it as a key player in Japan's eyewear industry. The company benefits from Japan's aging population, which drives demand for corrective eyewear, while also catering to younger demographics through stylish frames. Its dual focus on functionality and aesthetics helps differentiate it from purely medical or fashion-focused competitors. With a strong foothold in the domestic market, Japan Eyewear Holdings is well-positioned to capitalize on steady demand for vision correction products and premium eyewear.

Revenue Profitability And Efficiency

Japan Eyewear Holdings reported revenue of JPY 16.7 billion for the fiscal year ending January 2025, with net income reaching JPY 3.99 billion, reflecting a healthy net margin of approximately 24%. The company generated JPY 5.26 billion in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures of JPY 2.18 billion suggest ongoing investments in production and retail infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 163.09 highlights its earnings power, supported by efficient operations and vertical integration. With a high beta of 1.76, the stock exhibits significant volatility relative to the market, which may reflect sector-specific risks or growth expectations. The balance between reinvestment and profitability appears well-managed, given its robust operating cash flow.

Balance Sheet And Financial Health

Japan Eyewear Holdings holds JPY 3.93 billion in cash and equivalents against total debt of JPY 16.65 billion, indicating moderate leverage. The debt level may reflect expansion efforts or working capital needs, but the strong operating cash flow provides a cushion for servicing obligations. Further analysis of debt maturity and interest coverage would be needed to assess refinancing risks.

Growth Trends And Dividend Policy

The company has demonstrated solid profitability, supported by Japan's stable eyewear demand. A dividend per share of JPY 84 suggests a shareholder-friendly policy, though the payout ratio should be evaluated against earnings sustainability. Future growth may depend on retail expansion, product innovation, or potential overseas opportunities, though the current focus remains domestic.

Valuation And Market Expectations

With a market capitalization of JPY 53.6 billion, the company trades at a P/E multiple of approximately 13.4x based on diluted EPS. The elevated beta implies market expectations of either higher growth or sector volatility. Investors appear to price in steady demand for eyewear but may weigh risks such as competitive pressures or economic sensitivity.

Strategic Advantages And Outlook

Japan Eyewear Holdings benefits from vertical integration, allowing control over quality and supply chain efficiency. Its dual focus on medical and fashion segments provides diversification, while Japan's demographic trends support long-term demand. Challenges include managing debt levels and potential competition from global brands. The outlook remains stable, assuming continued execution in retail expansion and product innovation.

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