investorscraft@gmail.com

Intrinsic ValueSanyo Shokai Ltd. (8011.T)

Previous Close¥4,385.00
Intrinsic Value
Upside potential
Previous Close
¥4,385.00

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

Sanyo Shokai Ltd. operates in the Japanese apparel manufacturing sector, specializing in men's and women's clothing and accessories. The company distributes its products through a multi-channel approach, including department stores, specialty retail outlets, and directly managed stores, ensuring broad market penetration. With a heritage dating back to 1942, Sanyo Shokai has established a reputation for quality and reliability in Japan's competitive fashion industry. The company’s revenue model hinges on both wholesale and direct-to-consumer sales, leveraging brand equity and strategic retail partnerships. While the domestic market remains its core focus, the company faces challenges from fast fashion and e-commerce disruptors. Sanyo Shokai maintains a mid-tier positioning, balancing affordability with craftsmanship, but must continuously innovate to retain relevance amid shifting consumer preferences.

Revenue Profitability And Efficiency

In FY2023, Sanyo Shokai reported revenue of JPY 58.3 billion, with net income of JPY 2.2 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 4.2 billion, indicating efficient working capital management. Capital expenditures of JPY 1.5 billion suggest disciplined reinvestment, likely focused on store upgrades or inventory optimization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 171.73 demonstrates its ability to generate earnings per share effectively. With a low beta of 0.077, Sanyo Shokai exhibits lower volatility compared to the broader market, though this may also indicate limited growth momentum. The balance between cash reserves and debt levels suggests prudent capital allocation.

Balance Sheet And Financial Health

Sanyo Shokai maintains a solid financial position, with JPY 20.9 billion in cash and equivalents against total debt of JPY 7.6 billion. This liquidity cushion supports operational flexibility, while the manageable debt level reduces financial risk. The company’s conservative leverage aligns with its stable but slow-growth industry.

Growth Trends And Dividend Policy

Growth appears muted, typical for a mature apparel manufacturer in Japan. However, the dividend per share of JPY 129 signals a commitment to shareholder returns, supported by consistent earnings. Future growth may depend on niche market expansion or digital sales channels.

Valuation And Market Expectations

With a market cap of JPY 29.4 billion, the company trades at a moderate valuation, reflecting its steady but unspectacular performance. Investors likely view Sanyo Shokai as a low-risk, income-oriented holding rather than a high-growth opportunity.

Strategic Advantages And Outlook

Sanyo Shokai’s long-standing brand recognition and diversified retail presence provide stability. However, the company must adapt to e-commerce trends and sustainability demands to sustain competitiveness. Near-term prospects hinge on operational efficiency and maintaining its loyal customer base.

Sources

Company filings, Bloomberg

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