investorscraft@gmail.com

Intrinsic ValueAmifa Co.,Ltd. (7800.T)

Previous Close¥686.00
Intrinsic Value
Upside potential
Previous Close
¥686.00

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

Amifa Co., Ltd. operates in the Japanese consumer cyclical sector, specializing in lifestyle miscellaneous goods under its Amifa brand. The company’s core revenue model revolves around manufacturing and distributing a diverse range of products, including gift wrapping materials, stationery, DIY crafts, kitchenware, and floral accessories. Its offerings cater to a broad customer base, from 100-yen shops and retailers to department stores and flower arrangement schools, positioning it as a versatile supplier in the packaging and containers industry. Amifa’s market position is reinforced by its extensive product portfolio, which serves both functional and aesthetic needs in gift-giving, home decor, and promotional displays. While the company faces competition from mass-market retailers and niche craft suppliers, its focus on quality and variety helps maintain relevance in a fragmented market. However, its reliance on domestic demand and the discretionary nature of its products expose it to economic cyclicality and shifting consumer preferences.

Revenue Profitability And Efficiency

Amifa reported revenue of JPY 8.60 billion for the fiscal year ending September 2024, but net income stood at a loss of JPY 283.9 million, reflecting margin pressures. The diluted EPS of -JPY 94.2 underscores profitability challenges, though operating cash flow remained positive at JPY 441.9 million, suggesting some operational resilience. Capital expenditures were minimal at JPY 7.1 million, indicating restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power, likely due to cost inflation or competitive pricing pressures. Operating cash flow, while positive, may not fully offset profitability concerns. The modest capital expenditures suggest a cautious approach to growth, possibly prioritizing liquidity over expansion in the near term.

Balance Sheet And Financial Health

Amifa’s balance sheet shows JPY 719.1 million in cash and equivalents against JPY 800.3 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt level relative to cash reserves could constrain financial flexibility, particularly if profitability does not improve in subsequent periods.

Growth Trends And Dividend Policy

Despite its net loss, Amifa maintained a dividend payout of JPY 24 per share, signaling a commitment to shareholder returns. However, sustained losses may challenge this policy. Growth trends appear subdued, with revenue stability offset by profitability headwinds, suggesting a need for cost optimization or product mix adjustments.

Valuation And Market Expectations

With a market capitalization of JPY 1.87 billion and a beta of 0.095, Amifa is perceived as a low-volatility stock, albeit with limited growth prospects. The negative earnings and high debt load likely weigh on investor sentiment, reflected in its subdued valuation multiples.

Strategic Advantages And Outlook

Amifa’s broad product range and established brand provide a foundation for recovery, but its outlook hinges on improving operational efficiency and navigating competitive pressures. Strategic initiatives to diversify revenue streams or enhance digital sales could mitigate risks, though execution remains critical in a challenging consumer environment.

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