investorscraft@gmail.com

Intrinsic ValueSaizeriya Co.,Ltd. (7581.T)

Previous Close¥6,270.00
Intrinsic Value
Upside potential
Previous Close
¥6,270.00

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

Saizeriya Co., Ltd. is a prominent player in Japan’s casual dining sector, specializing in Italian-inspired family-style restaurants. The company operates a chain of over 1,500 locations, with a strong domestic presence and expanding international footprint, particularly in Asia. Its core revenue model relies on high-volume, low-cost dining, leveraging standardized operations and efficient supply chains to maintain affordability while ensuring consistent quality. Saizeriya’s menu features pasta, pizza, and other Italian dishes tailored to local tastes, appealing to budget-conscious consumers seeking value without compromising on experience. The company’s competitive edge lies in its ability to scale operations cost-effectively, supported by centralized procurement and streamlined kitchen processes. In Japan’s highly competitive restaurant industry, Saizeriya distinguishes itself through its no-frills, high-efficiency approach, targeting middle-income families and young adults. Internationally, the brand capitalizes on the growing demand for affordable Western-style dining in emerging markets, positioning itself as a reliable and accessible option. Its disciplined expansion strategy focuses on maintaining profitability while gradually increasing market share.

Revenue Profitability And Efficiency

Saizeriya reported revenue of ¥224.5 billion for the fiscal year ending August 2024, with net income of ¥8.1 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥24.1 billion, indicating healthy liquidity, while capital expenditures of ¥8.4 billion suggest ongoing investments in store maintenance and expansion. The company’s ability to generate consistent cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of ¥164.86 highlights Saizeriya’s earnings power, supported by its high-volume, low-margin business model. The company’s capital efficiency is evident in its ability to sustain profitability despite competitive pressures, with a focus on cost control and scalable operations. Its international segment, though smaller, contributes to diversification and growth potential.

Balance Sheet And Financial Health

Saizeriya maintains a solid balance sheet, with ¥71.9 billion in cash and equivalents against total debt of ¥22.7 billion, reflecting a conservative leverage profile. The strong liquidity position provides flexibility for strategic investments or weathering economic downturns. The company’s financial health is further reinforced by its ability to fund operations and growth internally.

Growth Trends And Dividend Policy

Saizeriya’s growth is driven by steady domestic expansion and selective international openings, targeting underserved markets. The company pays a dividend of ¥25 per share, signaling a commitment to shareholder returns while retaining sufficient capital for reinvestment. Its growth strategy balances store additions with maintaining profitability metrics.

Valuation And Market Expectations

With a market capitalization of ¥236.9 billion and a beta of -0.068, Saizeriya is perceived as a defensive play in the consumer cyclical sector. Investors likely value its stable cash flows and resilience in economic downturns, though its low-beta status suggests limited sensitivity to broader market movements.

Strategic Advantages And Outlook

Saizeriya’s strategic advantages include its cost leadership, scalable operations, and strong brand recognition in Japan. The outlook remains cautiously optimistic, with growth hinging on international expansion and operational efficiency. The company’s ability to adapt to changing consumer preferences while maintaining affordability will be critical to sustaining long-term success.

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