investorscraft@gmail.com

Intrinsic ValueOta Floriculture Auction Co.,Ltd. (7555.T)

Previous Close¥746.00
Intrinsic Value
Upside potential
Previous Close
¥746.00

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

Ota Floriculture Auction Co., Ltd. operates as a wholesale distributor of floriculture products in Japan, specializing in cut flowers, potted plants, seedlings, turfs, matting, and bonsai. The company serves as a critical intermediary in the floral supply chain, connecting growers with retailers and commercial buyers through its auction-based sales model. Its centralized operations in Tokyo position it strategically within Japan’s floral market, which remains highly fragmented with regional demand variations. The company’s revenue is primarily driven by transaction fees and commissions from wholesale auctions, leveraging its established logistics network to ensure timely delivery of perishable goods. While competition includes both traditional auction houses and emerging digital platforms, Ota Floriculture maintains a niche presence by focusing on quality assurance and supplier relationships. The company’s long-standing industry presence since 1975 underscores its reliability, though its growth is tempered by the mature and seasonal nature of the floral industry.

Revenue Profitability And Efficiency

In FY 2024, Ota Floriculture reported revenue of ¥4.14 billion, with net income of ¥182.2 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥1.03 billion, indicating efficient working capital management, while capital expenditures were minimal at ¥-85 million, suggesting a lean operational model. The company’s ability to generate consistent cash flow underscores its resilience in a cyclical industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥35.78 demonstrates its ability to translate wholesale transactions into shareholder value, albeit at a modest scale. With a beta of 0.142, Ota Floriculture exhibits low volatility relative to the broader market, aligning with its defensive sector positioning. Capital efficiency is further evidenced by its high cash balance relative to total debt, supporting operational flexibility.

Balance Sheet And Financial Health

Ota Floriculture maintains a robust balance sheet, with cash and equivalents of ¥2.2 billion against total debt of ¥716.7 million, reflecting a conservative leverage profile. This strong liquidity position provides a buffer against industry volatility and supports ongoing operations without significant reliance on external financing.

Growth Trends And Dividend Policy

The company’s growth is constrained by the mature Japanese floral market, though its dividend payout of ¥12 per share signals a commitment to returning capital to shareholders. With limited capex requirements, Ota Floriculture prioritizes stability over aggressive expansion, aligning with its defensive sector characteristics.

Valuation And Market Expectations

At a market cap of ¥3.75 billion, the company trades at a modest valuation, reflecting its niche position and low-growth prospects. Investor expectations appear tempered, given the industry’s seasonal dynamics and limited scalability, though the low beta may appeal to risk-averse portfolios.

Strategic Advantages And Outlook

Ota Floriculture’s entrenched market position and efficient logistics network provide a competitive edge, but long-term growth hinges on potential diversification or digital adoption. The outlook remains stable, with the company well-positioned to weather industry headwinds due to its strong balance sheet and consistent cash generation.

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