investorscraft@gmail.com

Intrinsic ValueTsutsumi Jewelry Co.,Ltd. (7937.T)

Previous Close¥2,637.00
Intrinsic Value
Upside potential
Previous Close
¥2,637.00

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

Tsutsumi Jewelry Co., Ltd. operates as a vertically integrated jewelry company in Japan, specializing in the design, manufacturing, wholesaling, and retailing of fine jewelry. The company’s core revenue model is driven by its 173 specialty retail stores across Japan, supplemented by its global precious stone trading centers in key markets like the U.S., Belgium, Israel, India, and Thailand. This dual approach—combining domestic retail with international sourcing—positions Tsutsumi as a resilient player in the luxury goods sector. The company differentiates itself through value-added services such as jewelry reconditioning and repair, catering to both new and pre-owned jewelry markets. While the Japanese jewelry industry faces demographic challenges, Tsutsumi’s established brand and diversified supply chain provide stability. Its focus on craftsmanship and customer service reinforces its mid-tier luxury positioning, appealing to domestic consumers seeking quality without ultra-premium pricing. The absence of debt and strong cash reserves further underscore its conservative yet strategic market approach.

Revenue Profitability And Efficiency

In FY 2024, Tsutsumi reported revenue of ¥19.9 billion, with net income of ¥1.16 billion, reflecting a net margin of approximately 5.8%. The diluted EPS of ¥73.91 indicates moderate profitability, though operating cash flow was negative at ¥-968 million, likely due to working capital adjustments or inventory investments. Capital expenditures were modest at ¥-189 million, suggesting disciplined spending.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light retail model and global stone trading operations, which likely contribute to higher-margin sales. With no debt and ¥36.5 billion in cash, Tsutsumi maintains exceptional capital efficiency, though the negative operating cash flow warrants monitoring for sustainability in future periods.

Balance Sheet And Financial Health

Tsutsumi’s balance sheet is notably robust, with zero debt and cash reserves exceeding ¥36.5 billion, representing a significant liquidity buffer. This conservative financial structure provides flexibility for strategic investments or dividend payouts, though the negative operating cash flow in FY 2024 may prompt scrutiny of underlying working capital trends.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout of ¥70 per share indicating a shareholder-friendly policy. The lack of debt and ample cash suggest capacity for incremental store expansion or share buybacks, though the company’s international trading operations could offer untapped growth potential if scaled further.

Valuation And Market Expectations

At a market cap of ¥35.2 billion, Tsutsumi trades at a P/E of approximately 30.5x based on FY 2024 earnings, reflecting a premium for its debt-free status and cash-rich balance sheet. The low beta of 0.059 suggests minimal correlation with broader market volatility, typical of niche luxury players.

Strategic Advantages And Outlook

Tsutsumi’s strengths lie in its integrated supply chain, brand legacy, and financial prudence. However, reliance on the stagnant Japanese jewelry market and negative operating cash flow pose risks. Strategic initiatives to expand higher-margin services or international trading could enhance long-term prospects, provided macroeconomic headwinds in luxury consumption remain manageable.

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