investorscraft@gmail.com

Intrinsic ValuePC Depot Corporation (7618.T)

Previous Close¥479.00
Intrinsic Value
Upside potential
Previous Close
¥479.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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