investorscraft@gmail.com

Intrinsic ValueIchikura Co., Ltd. (6186.T)

Previous Close¥388.00
Intrinsic Value
Upside potential
Previous Close
¥388.00

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

Ichikura Co., Ltd. operates in Japan's niche yet culturally significant kimono and wedding services sector, catering to ceremonial and formal occasions. The company generates revenue through kimono sales, rentals, and comprehensive wedding support services, including photography, beauty, and event planning. Its integrated approach allows it to capture value across multiple touchpoints in the ceremonial lifecycle, positioning it as a specialized provider in a traditional market. While the kimono industry faces demographic challenges due to Japan's aging population, Ichikura leverages its expertise in high-touch services to maintain relevance. The company's focus on premium experiences and ancillary offerings, such as photo products and floral decorations, enhances customer retention and diversifies income streams. Despite operating in a mature industry, Ichikura's localized brand recognition and vertically integrated services provide a competitive edge in a fragmented market.

Revenue Profitability And Efficiency

For FY 2024, Ichikura reported revenue of ¥20.4 billion, with net income of ¥629 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at ¥699 million, though capital expenditures of ¥513 million indicate ongoing investments. The modest profitability suggests operational efficiency but may reflect pricing pressures or high fixed costs inherent in its service-heavy model.

Earnings Power And Capital Efficiency

Diluted EPS of ¥114.13 underscores the company's ability to generate earnings despite a challenging macroeconomic environment. The balance between rental and sales revenue likely stabilizes cash flow, though the capital-intensive nature of inventory and service infrastructure may limit margin expansion. Debt levels relative to cash reserves warrant monitoring for sustainability.

Balance Sheet And Financial Health

Ichikura holds ¥4.8 billion in cash against total debt of ¥5.7 billion, indicating moderate leverage. The liquidity position appears manageable, but the debt-to-equity ratio suggests reliance on borrowing. The company's asset-light rental model may mitigate inventory risks, though wedding service commitments could strain working capital during demand fluctuations.

Growth Trends And Dividend Policy

Growth prospects are tempered by Japan's declining birthrate and shifting cultural preferences. However, premiumization in wedding services and ceremonial wear could offset volume declines. The dividend payout of ¥14 per share reflects a conservative but stable return policy, aligning with the company's mature market position.

Valuation And Market Expectations

With a market cap of ¥2.1 billion and a beta of 0.22, Ichikura is perceived as a low-volatility, niche player. The valuation likely reflects limited growth expectations, though its specialized focus may appeal to investors seeking exposure to Japan's traditional consumer sectors.

Strategic Advantages And Outlook

Ichikura's deep-rooted expertise in ceremonial services provides resilience against commoditization. Strategic initiatives to modernize offerings—such as digital photo products—could attract younger demographics. However, long-term success hinges on adapting to demographic shifts while preserving cultural authenticity.

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