investorscraft@gmail.com

Intrinsic ValueDescente Ltd. (8114.T)

Previous Close¥4,335.00
Intrinsic Value
Upside potential
Previous Close
¥4,335.00

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

Descente Ltd. operates as a leading global sportswear manufacturer and retailer, specializing in high-performance apparel and accessories across diverse athletic categories. The company leverages a multi-brand strategy, encompassing premium labels like DESCENTE, le coq sportif, and Marmot, catering to professional athletes and lifestyle consumers. Its product portfolio spans winter sports, golf, tennis, and outdoor activities, emphasizing technical innovation and functional design. Descente maintains a strong presence in Japan while expanding internationally, particularly in Asia and Europe, through direct retail, wholesale partnerships, and e-commerce. The company differentiates itself through proprietary fabric technologies, such as heat-retention and moisture-wicking materials, which enhance its competitive edge in performance wear. Despite operating in the highly competitive sportswear sector dominated by global giants, Descente carves out a niche by focusing on specialized sports segments and premium branding. Its strategic collaborations with high-profile athletes and sports federations further bolster its market credibility and visibility.

Revenue Profitability And Efficiency

Descente reported revenue of JPY 126.99 billion for FY 2024, reflecting its steady demand across core markets. Net income stood at JPY 12.01 billion, with a diluted EPS of JPY 159.07, indicating robust profitability. Operating cash flow was JPY 7.39 billion, though capital expenditures of JPY 2.97 billion suggest ongoing investments in growth initiatives. The company’s ability to maintain healthy margins underscores its operational efficiency and pricing power in the premium sportswear segment.

Earnings Power And Capital Efficiency

The company’s net income of JPY 12.01 billion demonstrates strong earnings power, supported by its diversified brand portfolio and global reach. Descente’s capital efficiency is evident in its disciplined capex approach, with investments focused on retail expansion and product innovation. The balance between reinvestment and profitability highlights a strategic focus on sustainable growth without overleveraging its financial position.

Balance Sheet And Financial Health

Descente’s balance sheet remains solid, with JPY 29.24 billion in cash and equivalents providing ample liquidity. Total debt of JPY 8.19 billion is manageable, reflecting a conservative leverage profile. The company’s financial health is further supported by positive operating cash flow, enabling it to fund operations and growth initiatives while maintaining flexibility for strategic opportunities.

Growth Trends And Dividend Policy

Descente has demonstrated consistent growth, driven by international expansion and brand diversification. The company’s dividend policy, with a payout of JPY 48 per share, reflects its commitment to returning capital to shareholders while retaining funds for reinvestment. This balanced approach aligns with its long-term growth strategy and stable cash flow generation.

Valuation And Market Expectations

With a market capitalization of JPY 327.58 billion and a beta of 0.36, Descente is perceived as a relatively stable investment within the consumer cyclical sector. The company’s valuation reflects its niche positioning and growth potential, though it trades at a discount to larger global peers. Market expectations likely hinge on its ability to sustain premium branding and expand in high-growth regions.

Strategic Advantages And Outlook

Descente’s strategic advantages lie in its technical innovation, multi-brand portfolio, and strong foothold in specialized sports segments. The outlook remains positive, supported by global sportswear demand trends and the company’s focus on performance-driven products. Challenges include intense competition and macroeconomic volatility, but Descente’s brand equity and operational discipline position it well for sustained performance.

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