investorscraft@gmail.com

Intrinsic ValueSokensha Co.,Ltd. (7413.T)

Previous Close¥2,630.00
Intrinsic Value
Upside potential
Previous Close
¥2,630.00

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

Sokensha Co., Ltd. operates as a specialized wholesaler of natural and health foods in Japan, serving a niche but growing market segment focused on wellness and organic products. The company offers a diverse portfolio, including oils, seasonings, beverages, health supplements, and cosmetics, catering to both retail and institutional buyers. Its product range is strategically aligned with Japan’s aging population and increasing consumer preference for functional and natural foods. Sokensha differentiates itself through a curated selection of high-quality, often imported goods, positioning it as a trusted intermediary in Japan’s health-conscious consumer market. The company’s long-standing presence since 1950 and headquarters in Yokohama provide logistical advantages in distribution, though it faces competition from larger food conglomerates and direct-to-consumer brands. Its focus on seasonal and gift-oriented products, such as Christmas and New Year offerings, adds cyclical revenue streams, balancing its core wholesale operations.

Revenue Profitability And Efficiency

Sokensha reported revenue of ¥4.88 billion for FY 2024, with net income of ¥7.76 million, reflecting thin margins typical of the wholesale sector. Operating cash flow stood at ¥154.36 million, supported by efficient working capital management, while capital expenditures were minimal at ¥-24 million, indicating a asset-light model. The diluted EPS of ¥10 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by low net income margins, likely due to competitive pricing pressures and high procurement costs in the natural foods segment. Its capital efficiency is moderate, with limited reinvestment needs, as evidenced by low capex. The reliance on wholesale distribution limits scalability but reduces operational complexity.

Balance Sheet And Financial Health

Sokensha maintains a solid liquidity position, with cash and equivalents of ¥1.31 billion against total debt of ¥821 million, suggesting a conservative leverage profile. The debt-to-equity ratio appears manageable, though the company’s thin profitability could strain debt servicing if margins deteriorate further.

Growth Trends And Dividend Policy

Revenue growth has been stagnant, reflecting mature market conditions in Japan’s packaged foods sector. The company pays a dividend of ¥20 per share, offering a modest yield, likely prioritizing stability over aggressive shareholder returns. Future growth may depend on expanding product lines or partnerships in the health and wellness space.

Valuation And Market Expectations

With a market cap of ¥1.85 billion, Sokensha trades at a low earnings multiple, aligning with its niche positioning and limited growth prospects. The beta of 0.196 indicates low volatility, typical for a defensive consumer staples firm, but investor expectations remain muted given its small scale and sector headwinds.

Strategic Advantages And Outlook

Sokensha’s strengths lie in its specialized product mix and established distribution network, but its outlook is tempered by Japan’s slow economic growth and demographic challenges. Opportunities exist in premiumization and export markets, though execution risks persist. The company’s conservative financial approach provides stability but may limit transformative initiatives.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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