investorscraft@gmail.com

Intrinsic ValueSK Japan Co.,Ltd. (7608.T)

Previous Close¥1,485.00
Intrinsic Value
Upside potential
Previous Close
¥1,485.00

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

SK Japan Co., Ltd. operates in the consumer cyclical sector, specializing in the design, manufacture, and sale of character-based merchandise, including stuffed animals, key chains, household goods, and mobile phone accessories. The company primarily serves the leisure and entertainment markets, leveraging Japan's strong culture of character goods and prize products. Its revenue model is driven by direct sales and licensing, with a focus on novelty and collectible items that appeal to both domestic and niche international markets. SK Japan has established itself as a reliable player in the industry, capitalizing on trends in pop culture and seasonal demand. The company’s market position is reinforced by its long-standing presence since 1989, though it faces competition from larger global toy manufacturers and digital entertainment alternatives. Its headquarters in Osaka positions it strategically within Japan’s consumer goods hub, allowing for efficient distribution and partnerships with retailers and amusement venues.

Revenue Profitability And Efficiency

In the latest fiscal year, SK Japan reported revenue of ¥13.27 billion, with net income of ¥929.14 million, reflecting a net margin of approximately 7%. The company maintains moderate profitability, supported by its diversified product lineup and cost-efficient manufacturing processes. Operating cash flow stood at ¥657.11 million, while capital expenditures were modest at ¥118.32 million, indicating disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥111.55 demonstrates its ability to generate earnings effectively relative to its share count. With no debt on its balance sheet and a cash reserve of ¥3.78 billion, SK Japan exhibits strong capital efficiency and financial flexibility. Its asset-light model allows for reinvestment in product innovation without significant leverage risks.

Balance Sheet And Financial Health

SK Japan’s balance sheet is robust, with zero debt and substantial cash reserves, providing a solid foundation for operational stability. The absence of leverage minimizes financial risk, while its liquidity position ensures resilience against market fluctuations. The company’s conservative financial strategy aligns with its steady but measured growth trajectory.

Growth Trends And Dividend Policy

The company has demonstrated consistent, albeit moderate, growth, supported by its niche market focus. A dividend per share of ¥22 reflects a shareholder-friendly policy, though payout ratios remain sustainable given its earnings and cash position. Future growth may depend on expanding its product lines or entering new markets to offset saturation in domestic demand.

Valuation And Market Expectations

With a market capitalization of ¥7.53 billion and a negative beta of -0.392, SK Japan exhibits low correlation to broader market movements, suggesting defensive characteristics. Investors may value the company for its stable cash flows and debt-free structure, though its growth prospects are tempered by its niche market positioning.

Strategic Advantages And Outlook

SK Japan’s key strengths include its established brand in character merchandise and a debt-free financial structure. However, its reliance on domestic trends and competition from digital entertainment poses challenges. The outlook remains stable, with potential upside from strategic licensing deals or international expansion, though execution risks persist in a competitive industry.

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