investorscraft@gmail.com

Intrinsic ValueSangetsu Corporation (8130.T)

Previous Close¥3,155.00
Intrinsic Value
Upside potential
Previous Close
¥3,155.00

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

Sangetsu Corporation is a Japan-based leader in the interior decorating products industry, specializing in wallcoverings, flooring materials, curtains, and upholstery products. With a heritage dating back to 1849, the company has established a strong presence in both domestic and international markets, operating showrooms in key Japanese cities such as Nagoya, Osaka, and Tokyo. Its diversified product portfolio caters to residential and commercial clients, positioning it as a comprehensive solutions provider in the furnishings sector. Sangetsu’s revenue model is driven by direct sales through its strategically located showrooms, enabling it to maintain close customer relationships and adapt to regional design preferences. The company’s long-standing reputation for quality and craftsmanship reinforces its competitive edge in a fragmented market. While the furnishings industry is highly cyclical, Sangetsu’s focus on premium products and design innovation helps mitigate volatility, allowing it to sustain steady demand across economic cycles. Its international operations, particularly in China, provide additional growth avenues, though exposure to global supply chain risks remains a consideration.

Revenue Profitability And Efficiency

Sangetsu reported revenue of JPY 189.9 billion for FY 2024, with net income of JPY 14.3 billion, reflecting a net margin of approximately 7.5%. The company’s operating cash flow stood at JPY 12.8 billion, indicating efficient cash generation from core operations. Capital expenditures of JPY 4.4 billion suggest disciplined reinvestment to support growth and maintain competitive product offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 243.3 underscores its earnings power, supported by a stable product mix and operational efficiency. With a modest beta of 0.279, Sangetsu demonstrates lower volatility compared to broader markets, appealing to risk-averse investors. Its capital efficiency is further evidenced by a balanced approach to reinvestment and shareholder returns.

Balance Sheet And Financial Health

Sangetsu maintains a solid balance sheet, with JPY 25.1 billion in cash and equivalents against total debt of JPY 7.5 billion, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility to navigate market fluctuations and pursue strategic investments without overextending its liabilities.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its premium product positioning and expanding showroom network. Its dividend per share of JPY 150 reflects a commitment to returning capital to shareholders, aligning with its stable cash flow generation and prudent financial management.

Valuation And Market Expectations

With a market capitalization of JPY 169.6 billion, Sangetsu trades at a P/E ratio of approximately 11.9x, suggesting moderate valuation relative to earnings. The market appears to price in steady growth, balancing the company’s cyclical exposure with its established market position and profitability.

Strategic Advantages And Outlook

Sangetsu’s strategic advantages include its long-standing brand equity, diversified product range, and regional market penetration. The outlook remains positive, supported by demand for premium interior solutions, though macroeconomic headwinds in the consumer cyclical sector could pose challenges. The company’s focus on innovation and operational efficiency positions it well for sustained performance.

Sources

Company filings, market data

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