investorscraft@gmail.com

Intrinsic ValueJapan Craft Holdings Co., Ltd. (7135.T)

Previous Close¥228.00
Intrinsic Value
Upside potential
Previous Close
¥228.00

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 Craft Holdings Co., Ltd. operates in the consumer cyclical sector, specializing in the retail of handicrafts, books, and household goods. The company generates revenue through both physical retail stores, branded as Craft Heart Tokai, and e-commerce platforms like Handmade Town. Its diversified business model also includes investments, publishing, and educational services, positioning it as a niche player in Japan's craft and lifestyle retail market. The company’s focus on handmade and creative products caters to a dedicated customer base, though it faces competition from larger general retailers and online marketplaces. Japan Craft Holdings’ market position is bolstered by its long-standing presence since 1961, but its relatively small scale limits its bargaining power with suppliers and ability to achieve economies of scale. The company’s dual offline-online strategy helps mitigate some competitive pressures, but its growth prospects are closely tied to consumer discretionary spending trends in Japan.

Revenue Profitability And Efficiency

In FY 2024, Japan Craft Holdings reported revenue of JPY 15.4 billion but recorded a net loss of JPY 2.1 billion, reflecting operational challenges. The negative operating cash flow of JPY 1.5 billion and modest capital expenditures of JPY 200 million suggest inefficiencies in cost management or declining sales momentum. The diluted EPS of -JPY 68.62 further underscores profitability struggles in the current fiscal period.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with limited ability to reinvest in growth or optimize operations. The substantial net loss relative to revenue highlights pressure on margins, likely due to fixed costs in retail operations or competitive pricing dynamics. The lack of positive operating cash flow restricts financial flexibility for strategic initiatives.

Balance Sheet And Financial Health

Japan Craft Holdings holds JPY 1.9 billion in cash against total debt of JPY 3.3 billion, indicating a leveraged position with moderate liquidity. The negative operating cash flow raises concerns about debt servicing capacity unless profitability improves. The balance sheet reflects strain, though the company’s long-term presence may provide some stability in creditor relations.

Growth Trends And Dividend Policy

Despite financial headwinds, the company maintained a dividend of JPY 6 per share, signaling commitment to shareholders but potentially straining cash reserves. The lack of revenue or earnings growth in FY 2024 suggests stagnant demand or operational inefficiencies. Future growth may depend on e-commerce expansion or cost restructuring, but current trends do not indicate near-term recovery.

Valuation And Market Expectations

With a market cap of JPY 6.3 billion and a beta of 0.31, the stock is viewed as low-volatility but reflects investor skepticism given persistent losses. The negative earnings and cash flows likely suppress valuation multiples, with the market pricing in limited near-term upside without a turnaround strategy.

Strategic Advantages And Outlook

Japan Craft Holdings’ niche focus on crafts and household goods provides differentiation, but its small scale and profitability challenges limit competitive advantages. The outlook remains cautious unless the company can streamline costs or diversify revenue streams. Its longevity in the market offers brand equity, but operational execution will be critical to reversing current trends.

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