investorscraft@gmail.com

Intrinsic ValueSnow Peak, Inc. (7816.T)

Previous Close¥1,247.00
Intrinsic Value
Upside potential
Previous Close
¥1,247.00

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

Snow Peak, Inc. is a Japan-based outdoor lifestyle brand specializing in premium camping gear, apparel, and accessories. The company operates in the consumer cyclical sector, catering to outdoor enthusiasts with a vertically integrated model that spans product design, manufacturing, and direct retail through its 33 stores in Japan. Its product portfolio includes high-quality tents, cooking equipment, apparel, and accessories, targeting a niche market that values durability, functionality, and aesthetic appeal. Snow Peak differentiates itself through a blend of traditional craftsmanship and modern design, appealing to both domestic and international customers seeking premium outdoor experiences. The brand has cultivated a loyal following, positioning itself as a leader in the high-end outdoor gear segment, though it faces competition from global players like Patagonia and The North Face. Its direct-to-consumer approach enhances margins and brand control, while its expansion into apparel broadens its revenue streams beyond hardgoods.

Revenue Profitability And Efficiency

Snow Peak reported revenue of JPY 25.7 billion for FY 2023, reflecting its strong brand appeal despite challenging macroeconomic conditions. However, net income was a modest JPY 2 million, indicating margin pressures, possibly from rising costs or strategic investments. Operating cash flow was negative at JPY -1.3 billion, exacerbated by capital expenditures of JPY -2.3 billion, suggesting aggressive growth or store expansion initiatives.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 0.0528 underscores limited earnings power in the fiscal year, likely due to elevated operational or expansion costs. With significant capital expenditures relative to operating cash flow, Snow Peak appears to prioritize long-term growth over short-term profitability, though this strategy may strain liquidity if not managed carefully.

Balance Sheet And Financial Health

Snow Peak holds JPY 6.1 billion in cash and equivalents, providing some liquidity buffer against its JPY 14.5 billion total debt. The debt level is substantial relative to its market cap of JPY 47.2 billion, indicating moderate leverage. Investors should monitor debt servicing capabilities, especially if cash flow remains negative.

Growth Trends And Dividend Policy

Despite profitability challenges, Snow Peak maintains a dividend payout of JPY 24 per share, signaling confidence in future cash flows or a commitment to shareholder returns. Growth appears focused on retail expansion and product diversification, though the negative operating cash flow raises questions about sustainability without improved operational efficiency.

Valuation And Market Expectations

With a market cap of JPY 47.2 billion and a beta of 0.702, Snow Peak is viewed as a relatively stable investment within the leisure sector. The modest earnings multiple suggests muted near-term growth expectations, but the brand's premium positioning could justify higher valuations if profitability improves.

Strategic Advantages And Outlook

Snow Peak's strengths lie in its strong brand identity, vertical integration, and loyal customer base. However, its outlook depends on balancing expansion with profitability. Success in international markets and apparel could drive growth, but execution risks remain, particularly in managing debt and cash flow.

Sources

Company filings, market data

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