investorscraft@gmail.com

Intrinsic ValueUNIVERSAL ENGEISHA Co., Ltd. (6061.T)

Previous Close¥3,185.00
Intrinsic Value
Upside potential
Previous Close
¥3,185.00

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

UNIVERSAL ENGEISHA Co., Ltd. operates in Japan's specialty retail sector, focusing on the rental and sale of plants, flowers, and related greenery services. The company serves a diverse clientele, including corporate offices, hotels, restaurants, and event venues, offering both natural and artificial plant arrangements. Its revenue model is diversified across rentals, maintenance services, and retail sales through garden centers and online shops, positioning it as a comprehensive provider in the niche greenery rental market. The company has expanded its offerings to include LED lighting, aquariums, and cleaning products, enhancing its value proposition. With brands like Ricoche+ garden centers, Fleur Universelle flower shops, and Les Grands Arbres cafés, UNIVERSAL ENGEISHA integrates lifestyle elements into its core business, differentiating itself from traditional florists. Its long-standing presence since 1968 and headquarters in Ibaraki underscore its established market position in Japan's consumer cyclical sector.

Revenue Profitability And Efficiency

In FY 2024, UNIVERSAL ENGEISHA reported revenue of JPY 16.86 billion, with net income reaching JPY 1.64 billion, reflecting a healthy profit margin. The company generated JPY 2.14 billion in operating cash flow, demonstrating efficient cash conversion from its operations. Capital expenditures were modest at JPY 218 million, indicating disciplined investment in growth.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at JPY 348.42, highlighting strong earnings power. With a market capitalization of JPY 21.17 billion and a low beta of 0.008, UNIVERSAL ENGEISHA exhibits stable capital efficiency and low volatility relative to the market.

Balance Sheet And Financial Health

UNIVERSAL ENGEISHA maintains a robust balance sheet with JPY 4.34 billion in cash and equivalents and minimal total debt of JPY 483.9 million. This conservative leverage profile underscores its financial stability and capacity for future investments or dividends.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its diversified revenue streams. A dividend per share of JPY 25 reflects a shareholder-friendly policy, though the payout ratio remains sustainable given its strong cash position.

Valuation And Market Expectations

Trading at a market cap of JPY 21.17 billion, the company's valuation reflects its niche market position and steady profitability. The low beta suggests investor confidence in its resilience amid market fluctuations.

Strategic Advantages And Outlook

UNIVERSAL ENGEISHA's integrated approach—combining rentals, retail, and lifestyle services—provides a competitive edge. Its established brand and diversified offerings position it well for sustained growth in Japan's greenery and floral market, though macroeconomic factors may influence discretionary spending.

Sources

Company filings, Bloomberg

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