investorscraft@gmail.com

Intrinsic ValueMarche Corporation (7524.T)

Previous Close¥195.00
Intrinsic Value
Upside potential
Previous Close
¥195.00

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

Marche Corporation is a Japan-based restaurant chain operator specializing in casual dining under multiple brand names, including Yoitoraden, Den Hakken, and Umishinmaru. The company targets diverse consumer preferences through its varied concepts, from izakaya-style eateries to seafood-focused venues. Operating in the highly competitive Japanese restaurant sector, Marche differentiates itself through localized branding and a multi-format strategy, though it faces pressure from both traditional and fast-casual competitors. Its presence in Osaka and nationwide expansion efforts reflect a mid-tier market position, balancing affordability with moderate differentiation. The company’s reliance on domestic demand exposes it to Japan’s macroeconomic fluctuations, including consumer spending trends and labor cost inflation. While its brand portfolio provides some resilience, Marche’s scale remains modest compared to industry leaders, requiring careful operational execution to maintain margins.

Revenue Profitability And Efficiency

Marche reported revenue of JPY 4.68 billion for FY 2024, with net income of JPY 34.9 million, reflecting thin margins in a competitive industry. Negative operating cash flow (JPY -37.7 million) and capital expenditures (JPY -48.7 million) suggest reinvestment challenges or operational strain. The diluted EPS of JPY 2.42 indicates limited earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s modest net income and negative operating cash flow highlight constrained earnings generation. With capital expenditures nearly offsetting operating cash outflows, Marche’s ability to fund growth internally appears limited. The absence of dividend payouts further underscores its focus on preserving liquidity amid tight profitability.

Balance Sheet And Financial Health

Marche holds JPY 1.73 billion in cash against JPY 2.22 billion in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio suggests reliance on borrowing, though the exact equity figure is unavailable. Investors should monitor refinancing risks given the company’s cash flow challenges.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the lack of dividends aligns with Marche’s focus on operational stability. The company’s multi-brand strategy may offer niche growth opportunities, but macroeconomic headwinds in Japan’s consumer sector could dampen expansion prospects.

Valuation And Market Expectations

At a market cap of JPY 1.57 billion, Marche trades at a low earnings multiple, reflecting market skepticism about its growth trajectory. The beta of 0.145 suggests low volatility relative to the broader market, possibly due to its small size and localized operations.

Strategic Advantages And Outlook

Marche’s diversified brand portfolio provides some insulation against shifting consumer tastes, but its small scale and leveraged balance sheet pose risks. Success hinges on improving operational efficiency and navigating Japan’s competitive dining landscape. A rebound in domestic consumption could benefit the company, though margin pressures remain a key challenge.

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