investorscraft@gmail.com

Intrinsic ValueRIGHT ON Co., Ltd. (7445.T)

Previous Close¥310.00
Intrinsic Value
Upside potential
Previous Close
¥310.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RIGHT ON Co., Ltd. is a Japanese retailer specializing in casual wear, with a strong focus on denim and other everyday apparel for men and women. The company operates a network of approximately 426 physical stores across Japan, supplemented by an online sales channel. Its revenue model hinges on direct retail sales, leveraging both in-store and e-commerce platforms to reach a broad customer base. The company competes in Japan's highly fragmented apparel retail sector, where fast fashion and global brands dominate. RIGHT ON differentiates itself through a curated selection of casual wear, emphasizing affordability and accessibility. However, it faces intense competition from larger domestic players like Uniqlo and international brands, which may limit its pricing power and market share growth. The company’s niche positioning in denim provides some insulation, but broader industry challenges, including shifting consumer preferences and economic pressures, pose risks to sustained profitability.

Revenue Profitability And Efficiency

In its latest fiscal year, RIGHT ON reported revenue of JPY 38.8 billion, reflecting the challenges in Japan's retail apparel sector. The company posted a net loss of JPY 12.1 billion, with diluted EPS at -JPY 410.49, indicating significant profitability pressures. Operating cash flow was negative at JPY -577 million, while capital expenditures totaled JPY -337 million, suggesting constrained liquidity and limited reinvestment capacity.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore operational inefficiencies amid a tough retail environment. With no dividend payouts and a focus on stabilizing operations, RIGHT ON’s capital efficiency remains under strain. The lack of positive earnings power raises concerns about its ability to generate sustainable returns without structural improvements or cost optimization.

Balance Sheet And Financial Health

RIGHT ON’s balance sheet shows JPY 1.2 billion in cash and equivalents against JPY 2.4 billion in total debt, indicating a leveraged position with limited liquidity buffers. The negative operating cash flow further exacerbates financial health risks, potentially limiting flexibility in navigating market downturns or investing in growth initiatives.

Growth Trends And Dividend Policy

The company has not paid dividends, reflecting its focus on preserving capital amid losses. Growth prospects appear muted given the competitive retail landscape and recent financial performance. A turnaround would require either a rebound in consumer demand or successful cost-cutting measures to restore profitability.

Valuation And Market Expectations

With a market cap of JPY 9.7 billion and a beta of 0.61, RIGHT ON is viewed as a relatively low-volatility stock, though its valuation reflects weak earnings power. Investors likely anticipate limited near-term upside unless the company demonstrates improved operational execution or market conditions stabilize.

Strategic Advantages And Outlook

RIGHT ON’s specialization in denim and casual wear provides a modest competitive edge, but its outlook remains cautious due to structural industry headwinds. Success hinges on enhancing digital sales, optimizing store efficiency, and potentially diversifying product offerings. Without meaningful improvements, the company may continue to face profitability challenges in a saturated market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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