investorscraft@gmail.com

Intrinsic ValueTRANSACTION CO.,Ltd. (7818.T)

Previous Close¥1,193.00
Intrinsic Value
Upside potential
Previous Close
¥1,193.00

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

TRANSACTION CO., Ltd. operates in the consumer defensive sector, specializing in the design, manufacture, and sale of diverse consumer products under multiple proprietary brands. The company serves both domestic and international markets with a portfolio that includes event merchandise, promotional goods, stationery, health and beauty accessories, and petware. Its revenue model is anchored in B2B and B2C sales, leveraging brand differentiation through labels like MARKLESS STYLE, Motteru, and Calulu. Positioned as a niche player in Japan's competitive household and personal products industry, the company capitalizes on trends such as eco-conscious consumption and licensed merchandise. Its ability to cater to corporate clients for promotional needs while maintaining a direct-to-consumer presence provides diversified revenue streams. The firm’s market positioning is reinforced by its long-standing presence since 1987, though it faces competition from larger conglomerates and e-commerce disruptors.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of ¥25.05 billion and net income of ¥3.76 billion, reflecting a healthy net margin of approximately 15%. Operating cash flow stood at ¥3.02 billion, with capital expenditures of ¥798.58 million, indicating disciplined reinvestment. The diluted EPS of ¥129.4 underscores efficient earnings distribution across its 29.09 million outstanding shares.

Earnings Power And Capital Efficiency

The firm demonstrates robust earnings power, with a net income-to-revenue ratio that suggests effective cost management. Its capital efficiency is evident in the modest capital expenditures relative to operating cash flow, allowing for liquidity preservation. The absence of significant debt (¥768.14 million) further highlights prudent financial stewardship.

Balance Sheet And Financial Health

TRANSACTION CO., Ltd. maintains a strong balance sheet, with cash and equivalents of ¥5.82 billion against total debt of ¥768.14 million, yielding a conservative leverage profile. This liquidity position supports operational flexibility and potential strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

The company’s growth is driven by its diversified product lines and brand appeal, though sector-wide challenges like inflationary pressures may temper margins. A dividend of ¥39 per share reflects a commitment to shareholder returns, aligning with its stable cash generation and low leverage.

Valuation And Market Expectations

With a market cap of ¥68.21 billion and a beta of 0.623, the stock exhibits lower volatility relative to the market. Investors likely value its consistent profitability and niche market positioning, though growth expectations may be tempered by sector saturation.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its brand portfolio and dual-channel sales approach. However, its outlook hinges on sustaining innovation in eco-friendly and licensed products while navigating competitive and macroeconomic headwinds in the consumer defensive space.

Sources

Company filings, Bloomberg

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