investorscraft@gmail.com

Intrinsic ValueYokohama Gyorui Co., Ltd. (7443.T)

Previous Close¥661.00
Intrinsic Value
Upside potential
Previous Close
¥661.00

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

Yokohama Gyorui Co., Ltd. operates as a specialized wholesaler of fishery products in Japan, serving as a critical intermediary between suppliers and retailers. The company focuses on the procurement, processing, and distribution of marine products, leveraging its long-standing industry presence to ensure quality and supply chain efficiency. Its operations are deeply embedded in Japan's seafood market, where it competes on reliability, product variety, and regional expertise. Yokohama Gyorui’s revenue model hinges on wholesale margins, supplemented by value-added processing services that cater to both domestic and niche export markets. The company maintains a stable position in the consumer defensive sector, benefiting from consistent demand for seafood despite broader economic fluctuations. Its market positioning is reinforced by its headquarters in Yokohama, a strategic hub for Japan’s seafood trade, allowing it to serve urban and regional customers effectively. While the industry faces challenges such as fluctuating catch volumes and regulatory pressures, Yokohama Gyorui’s established relationships and operational scale provide a competitive edge.

Revenue Profitability And Efficiency

For FY 2024, Yokohama Gyorui reported revenue of JPY 19.93 billion, with net income of JPY 162.7 million, reflecting modest profitability in a competitive wholesale market. The diluted EPS of JPY 26 indicates stable but narrow margins, typical for low-margin distribution businesses. Operating cash flow stood at JPY 888.9 million, suggesting efficient working capital management, while capital expenditures were minimal at JPY -72 million, highlighting a capital-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the thin margins inherent to the wholesale seafood industry, though its operating cash flow demonstrates effective liquidity management. With limited capital expenditures, Yokohama Gyorui maintains a lean operational structure, reinvesting sparingly to sustain its core distribution network rather than pursuing aggressive expansion.

Balance Sheet And Financial Health

Yokohama Gyorui’s balance sheet remains stable, with JPY 942.9 million in cash and equivalents against total debt of JPY 667.3 million, indicating manageable leverage. The conservative financial structure aligns with its low-risk business model, ensuring resilience against market volatility. The absence of significant debt burdens supports financial flexibility in a sector prone to supply chain disruptions.

Growth Trends And Dividend Policy

Growth prospects appear muted, given the mature nature of Japan’s seafood wholesale industry. The company’s dividend payout of JPY 3 per share reflects a cautious approach to capital returns, prioritizing stability over aggressive shareholder distributions. Future growth may depend on operational efficiencies or niche market opportunities rather than top-line expansion.

Valuation And Market Expectations

With a market capitalization of JPY 3.65 billion and a beta of 0.114, Yokohama Gyorui is viewed as a low-volatility defensive stock. The valuation reflects its steady but unspectacular earnings profile, with investors likely valuing its resilience over high-growth potential.

Strategic Advantages And Outlook

Yokohama Gyorui’s key strengths lie in its entrenched market position and efficient distribution network. However, the outlook remains neutral due to industry-wide challenges such as declining fish stocks and pricing pressures. Strategic focus on cost control and supply chain reliability will be critical to maintaining its competitive position in Japan’s seafood market.

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