investorscraft@gmail.com

Intrinsic Valuehalmek holdings Co.,Ltd. (7119.T)

Previous Close¥1,344.00
Intrinsic Value
Upside potential
Previous Close
¥1,344.00

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

Halmek Holdings Co., Ltd. operates as a diversified conglomerate in Japan, focusing on content, mail order, retail, consulting, and healthcare services. The company targets adult women through magazines, websites, and events, while its retail and mail-order segments offer fashion, health products, and daily necessities. Its consulting arm provides media sales, CRM, and business development support, while healthcare services include at-home checks and hospital referrals. Halmek’s multi-faceted approach allows it to serve a broad demographic, leveraging cross-sector synergies. The company’s market position is strengthened by its integrated business model, combining digital and physical retail with specialized consulting and healthcare solutions. While operating in competitive segments, Halmek differentiates itself through a focus on women-centric services and health-related offerings, catering to Japan’s aging population and growing wellness trends.

Revenue Profitability And Efficiency

Halmek Holdings reported revenue of JPY 31.4 billion for FY 2024, with net income of JPY 476 million, reflecting modest profitability. Operating cash flow stood at JPY 152 million, while capital expenditures were JPY -382 million, indicating restrained reinvestment. The diluted EPS of JPY 42.61 suggests moderate earnings power, though cash flow efficiency appears constrained given the low operating cash flow relative to revenue.

Earnings Power And Capital Efficiency

The company’s earnings power is modest, with a net income margin of approximately 1.5%. Capital efficiency is mixed, as operating cash flow covers only a fraction of capital expenditures. The diluted EPS of JPY 42.61 indicates limited but stable earnings generation, though further scrutiny of cost structures and revenue diversification could reveal optimization opportunities.

Balance Sheet And Financial Health

Halmek’s balance sheet shows JPY 938 million in cash against JPY 4.94 billion in total debt, suggesting a leveraged position. The debt-to-equity ratio warrants caution, though the company’s beta of 0.243 indicates low market volatility. Liquidity may be tight given the modest cash reserves relative to obligations, requiring careful debt management.

Growth Trends And Dividend Policy

Growth appears subdued, with limited reinvestment (JPY -382 million in capex) and a dividend payout of JPY 20 per share. The company’s multi-segment model offers diversification but may lack a clear high-growth driver. Dividend sustainability depends on improving cash flow generation, given the thin operating cash flow relative to dividend obligations.

Valuation And Market Expectations

With a market cap of JPY 11.2 billion, Halmek trades at a P/E multiple derived from its modest earnings. The low beta suggests investor perception of stability, but the lack of robust growth metrics may limit valuation upside. Market expectations likely hinge on operational improvements and potential healthcare segment expansion.

Strategic Advantages And Outlook

Halmek’s integrated business model provides resilience through diversification, particularly in women-focused and healthcare markets. However, operational efficiency and debt management remain critical challenges. The outlook depends on leveraging its consulting and healthcare segments, though execution risks persist. Strategic partnerships or digital transformation could enhance long-term competitiveness.

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