Data is not available at this time.
PC Depot Corporation is a Japanese specialty retailer focused on personal computers, networking equipment, and related technical services. The company operates under three primary store formats: PC DEPOT (full-service PC stores), PC DEPOT Smart Life (smaller-format stores emphasizing lifestyle tech), and PC DEPOT PC Clinic (repair and support services). Its revenue model combines hardware sales, service contracts, and franchise partnerships, positioning it as a niche player in Japan's consumer electronics retail sector. Unlike mass-market competitors, PC Depot emphasizes localized service and technical expertise, catering to both individual consumers and small businesses. The company's store footprint—spanning owned, subsidiary-managed, and franchised locations—allows it to balance scale with regional adaptability. However, its market share remains modest compared to larger electronics retailers, reflecting its specialized focus and limited geographic reach beyond its Yokohama base.
In FY 2023, PC Depot reported revenue of ¥30.3 billion, with net income of ¥865 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at ¥1.3 billion, though capital expenditures of ¥1.1 billion indicate ongoing investments in store operations. The company’s modest profitability suggests competitive pressures in Japan’s crowded electronics retail sector, where scale often dictates margins.
The company’s diluted EPS of ¥99.1 million underscores its ability to generate earnings despite a relatively small operational footprint. With a capital-light franchise model supplementing owned stores, PC Depot maintains reasonable capital efficiency, though its ROIC likely trails larger peers due to its niche focus and higher service-related costs.
PC Depot’s balance sheet shows ¥6.8 billion in cash against ¥4.9 billion in total debt, indicating a manageable leverage position. The net cash position provides flexibility, but the company’s limited scale may constrain access to cheaper financing compared to industry leaders.
Growth appears stagnant, with no explicit revenue or store count expansion highlighted in recent data. The dividend payout of ¥81.8 million suggests a shareholder-friendly approach, though sustainability depends on maintaining current profitability levels in a challenging retail environment.
With a market cap of ¥3.8 billion and a beta of 0.53, PC Depot is priced as a low-volatility micro-cap. The valuation likely reflects skepticism about growth prospects in a mature industry, offset by its stable cash flow from repair services and franchise operations.
PC Depot’s differentiation lies in its technical service offerings, which may provide resilience against e-commerce disruption. However, its outlook remains cautious due to limited scale and reliance on Japan’s stagnant consumer electronics market. Strategic partnerships or service expansions could unlock value, but execution risks persist.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |