investorscraft@gmail.com

Intrinsic ValueOUG Holdings Inc. (8041.T)

Previous Close¥3,975.00
Intrinsic Value
Upside potential
Previous Close
¥3,975.00

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

OUG Holdings Inc. operates as a key player in Japan's marine products wholesale industry, specializing in the distribution of fresh and frozen seafood to wholesalers, supermarkets, restaurants, and food processors. The company diversifies its revenue streams through value-added activities such as processing salmon-based products, manufacturing fishery-related goods, and engaging in aquaculture. Its vertically integrated model—spanning sourcing, processing, and distribution—strengthens its supply chain resilience and market reach. OUG Holdings also leverages ancillary businesses like insurance and leasing to stabilize earnings. Positioned in the consumer defensive sector, the company benefits from steady demand for staple food products, though it faces competition from regional distributors and shifting consumer preferences. Its long-standing presence since 1946 and headquarters in Osaka underscore its entrenched market position in Japan's seafood industry.

Revenue Profitability And Efficiency

OUG Holdings reported revenue of JPY 333.2 billion for FY 2024, with net income of JPY 3.6 billion, reflecting a net margin of approximately 1.1%. Operating cash flow stood at JPY 2.0 billion, while capital expenditures were JPY -613 million, indicating modest reinvestment. The company’s efficiency metrics suggest a focus on cost management, though margins remain thin due to the competitive wholesale landscape.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 672.11 demonstrates its ability to generate earnings despite sector-wide pricing pressures. Operating cash flow coverage of capital expenditures (3.3x) highlights prudent capital allocation, though elevated total debt (JPY 26.1 billion) relative to cash (JPY 2.4 billion) may constrain financial flexibility.

Balance Sheet And Financial Health

OUG Holdings maintains a leveraged balance sheet with JPY 26.1 billion in total debt against JPY 2.4 billion in cash. The debt-to-equity ratio appears elevated, though the consumer defensive nature of its business provides some stability. Liquidity metrics warrant monitoring given the capital-intensive aspects of seafood processing and distribution.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s dividend per share of JPY 97 signals a commitment to shareholder returns, yielding approximately 1.4% based on current market cap. The lack of explicit growth guidance suggests a focus on steady-state operations rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of JPY 16.8 billion and a beta of 0.109, OUG Holdings is perceived as a low-volatility defensive stock. The P/E ratio of ~4.6x (based on net income) implies modest market expectations, likely reflecting the mature and competitive nature of the seafood wholesale industry.

Strategic Advantages And Outlook

OUG Holdings’ integrated supply chain and diversified revenue streams provide resilience, but its outlook is tied to Japan’s domestic seafood demand and cost inflation. Strategic advantages include its long-standing relationships and processing capabilities, though sustainability practices and export opportunities could shape future performance.

Sources

Company description, financial data from disclosed ticker metrics

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