investorscraft@gmail.com

Intrinsic ValuePLANT Co.,Ltd. (7646.T)

Previous Close¥2,023.00
Intrinsic Value
Upside potential
Previous Close
¥2,023.00

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

PLANT Co., Ltd. operates as a discount retail chain in Japan, specializing in affordable food products such as bakery items, rice balls, side dishes, burgers, fresh juices, and pots. The company targets cost-conscious consumers by offering competitively priced, ready-to-eat meals and grocery items, positioning itself as a convenient and budget-friendly option in Japan's highly competitive retail sector. Its focus on fresh, quick-service food items differentiates it from traditional supermarkets, catering to urban consumers seeking convenience without premium pricing. The company’s store footprint in Sakai and surrounding regions provides localized accessibility, reinforcing its market presence in a sector dominated by larger national chains. While PLANT Co. maintains a niche focus, its ability to sustain profitability in a low-margin industry reflects disciplined cost management and operational efficiency. The company’s revenue model relies on high-volume sales of low-cost food items, balancing thin margins with consistent demand for affordable daily essentials.

Revenue Profitability And Efficiency

PLANT Co. reported revenue of ¥98.6 billion for the fiscal year ending September 2024, with net income of ¥365 million, reflecting tight margins typical of discount retail. Operating cash flow stood at ¥2.5 billion, supported by efficient inventory turnover and cost controls. Capital expenditures of ¥691 million indicate moderate reinvestment, likely focused on store maintenance and selective expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥49.77 underscores modest but stable earnings power in a competitive market. With a capital-light model, PLANT Co. generates sufficient cash flow to sustain operations, though its low beta (-0.002) suggests minimal correlation with broader market movements, highlighting its defensive positioning.

Balance Sheet And Financial Health

PLANT Co. maintains a solid liquidity position with ¥5.6 billion in cash and equivalents, against total debt of ¥6.8 billion. The balance sheet reflects prudent leverage, with debt levels manageable relative to operating cash flow. The company’s financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting the challenges of Japan’s stagnant retail sector. However, the company’s dividend payout of ¥60 per share signals a commitment to shareholder returns, supported by steady cash generation. Future growth may depend on operational efficiencies rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of ¥10.1 billion, PLANT Co. trades at a modest valuation, aligning with its low-growth profile. Investors likely view the stock as a defensive play, given its resilience in economic downturns and consistent dividend policy. Market expectations remain conservative, reflecting the company’s niche positioning.

Strategic Advantages And Outlook

PLANT Co.’s strategic advantage lies in its focus on affordable, fresh food retail, a segment with steady demand. While growth prospects are limited, its operational discipline and localized market presence provide stability. The outlook remains neutral, with performance tied to Japan’s consumer spending trends and competitive dynamics in discount retail.

Sources

Company filings, market data

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