investorscraft@gmail.com

Intrinsic ValueNEW ART HOLDINGS Co., Ltd. (7638.T)

Previous Close¥1,455.00
Intrinsic Value
Upside potential
Previous Close
¥1,455.00

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

NEW ART HOLDINGS Co., Ltd. operates in the luxury goods sector, specializing in bridal jewelry through its Ginza Diamond Shiraishi and Excelco Diamond brands. The company’s core revenue model revolves around high-margin engagement and wedding rings, complemented by ancillary services such as tiara rentals, fashion jewelry, and esthetic salons. Its presence in Japan, Taiwan, and select international markets positions it as a niche player in the premium bridal segment, leveraging craftsmanship and brand heritage to differentiate from mass-market competitors. The company’s diversification into life support services and sports-related offerings adds resilience but remains secondary to its jewelry-driven profitability. In a competitive industry dominated by global luxury houses, NEW ART HOLDINGS maintains a regional focus, targeting affluent consumers seeking personalized bridal solutions. Its vertically integrated operations—from design to retail—enhance margin control, though reliance on discretionary spending exposes it to economic cycles.

Revenue Profitability And Efficiency

In FY2024, the company reported revenue of JPY 21.1 billion, with net income of JPY 1.1 billion, reflecting a net margin of approximately 5.1%. Operating cash flow stood at JPY 1.9 billion, though capital expenditures of JPY -1.6 billion indicate ongoing investments. The diluted EPS of JPY 70.67 underscores moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its high-value jewelry segment, with operating cash flow covering capital expenditures comfortably. However, a total debt of JPY 7.1 billion against cash reserves of JPY 1.7 billion suggests leveraged operations, though the low beta (0.6) implies stable earnings volatility compared to the broader market.

Balance Sheet And Financial Health

NEW ART HOLDINGS holds JPY 1.7 billion in cash against JPY 7.1 billion in total debt, indicating a leveraged balance sheet. The net debt position of JPY 5.4 billion warrants monitoring, though the company’s consistent operating cash flow generation provides some liquidity cushion. Asset-light retail operations mitigate fixed-cost risks.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the bridal jewelry market offering limited scalability. The dividend payout of JPY 9 per share signals a commitment to shareholder returns, though the yield remains modest. International expansion and service diversification could be long-term drivers, but near-term growth likely hinges on domestic demand.

Valuation And Market Expectations

At a market cap of JPY 25.3 billion, the stock trades at a P/E of approximately 23x FY2024 earnings, aligning with niche luxury peers. The subdued beta suggests muted market expectations, reflecting its regional focus and cyclical exposure.

Strategic Advantages And Outlook

The company’s strengths lie in its specialized bridal offerings and brand equity in Japan. However, reliance on discretionary spending and high competition pose risks. Strategic focus on higher-margin custom jewelry and controlled expansion could sustain profitability, but macroeconomic sensitivity remains a key watchpoint.

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