investorscraft@gmail.com

Intrinsic ValueParis Miki Holdings Inc. (7455.T)

Previous Close¥576.00
Intrinsic Value
Upside potential
Previous Close
¥576.00

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

Paris Miki Holdings Inc. operates as a global specialty retailer in the eyewear industry, offering prescription glasses, fashion eyewear, and related products. The company differentiates itself through vertical integration, handling in-house production of lenses and frames, alongside retail and wholesale operations. Its diversified revenue streams include optical retail, construction services, real estate brokerage, and café operations, providing resilience against market fluctuations. With a presence in multiple countries, including Japan, Europe, Southeast Asia, and the U.S., Paris Miki leverages its brand recognition and franchising model to expand its footprint. The company’s focus on after-sales services and medical management support enhances customer retention and loyalty. Positioned in the competitive consumer cyclical sector, Paris Miki balances premium offerings with affordability, targeting both fashion-conscious and health-oriented consumers. Its multi-channel approach—combining physical stores with potential e-commerce integration—strengthens its market adaptability.

Revenue Profitability And Efficiency

Paris Miki reported revenue of ¥49.9 billion for FY 2024, with net income of ¥1.69 billion, reflecting a net margin of approximately 3.4%. Operating cash flow stood at ¥2.72 billion, indicating stable cash generation. Capital expenditures of ¥1.49 billion suggest ongoing investments in store operations and production capabilities. The company’s ability to maintain profitability amid a competitive retail landscape underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥32.64 demonstrates its earnings power, supported by a diversified business model. With a beta of 0.433, Paris Miki exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The balance between reinvestment (evidenced by capex) and cash reserves (¥13.76 billion) highlights prudent capital allocation, though further scrutiny of ROIC would provide deeper insights into efficiency.

Balance Sheet And Financial Health

Paris Miki maintains a solid balance sheet, with cash and equivalents of ¥13.76 billion against total debt of ¥1.79 billion, indicating strong liquidity and low leverage. The net cash position provides flexibility for strategic initiatives or weathering economic downturns. The absence of significant debt burdens enhances financial stability, though the real estate and construction segments may introduce cyclical risks.

Growth Trends And Dividend Policy

The company’s international store network suggests growth potential, particularly in emerging Asian markets. A dividend per share of ¥8 reflects a commitment to shareholder returns, though the payout ratio remains modest. Future growth may hinge on expanding franchising and digital sales channels, alongside optimizing its mixed-use business segments.

Valuation And Market Expectations

With a market cap of ¥15.94 billion, Paris Miki trades at a P/E ratio of approximately 9.4, indicating potential undervaluation relative to peers. The low beta suggests muted market expectations, possibly due to its niche market focus. Investors may weigh its steady cash flow against slower growth prospects in mature markets.

Strategic Advantages And Outlook

Paris Miki’s vertically integrated model and global diversification provide competitive advantages. Its ability to cross-sell eyewear with ancillary services (e.g., café operations) creates unique customer touchpoints. Near-term challenges include macroeconomic pressures on discretionary spending, but long-term opportunities lie in aging demographics driving demand for vision care. Strategic focus on high-growth regions and digital transformation could bolster future performance.

Sources

Company filings, Bloomberg

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