investorscraft@gmail.com

Intrinsic ValueZett Corporation (8135.T)

Previous Close¥534.00
Intrinsic Value
Upside potential
Previous Close
¥534.00

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

Zett Corporation operates in the consumer cyclical sector, specializing in the manufacturing, distribution, and export of sports equipment, primarily catering to baseball and basketball markets in Japan. The company’s product portfolio includes baseballs, bats, basketball wear, and related apparel, positioning it as a niche player in Japan’s sports equipment industry. Its Alcanet online ordering system connects approximately 3,000 dealers, enhancing supply chain efficiency and customer accessibility. Zett’s long-standing presence since 1919 underscores its established reputation, though it faces competition from global brands and shifting consumer preferences toward imported goods. The company’s focus on domestic distribution and traditional sports equipment differentiates it, but growth may hinge on expanding digital sales channels and diversifying product lines to capture broader athletic segments. Market positioning remains regional, with limited international exposure compared to larger competitors.

Revenue Profitability And Efficiency

Zett reported revenue of ¥51.96 billion for FY2024, with net income of ¥810 million, reflecting modest profitability in a competitive industry. The diluted EPS of ¥41.38 indicates stable earnings per share, though operating cash flow of ¥684 million suggests tighter liquidity relative to revenue. Capital expenditures were limited at ¥129 million, implying conservative reinvestment in operations.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 1.6% highlights thin profitability, likely due to cost pressures and competitive pricing in the sports equipment market. With minimal debt (¥241 million) and a cash reserve of ¥6.31 billion, Zett maintains a low-leverage structure, but its capital efficiency could improve with higher returns on invested capital.

Balance Sheet And Financial Health

Zett’s balance sheet is robust, with cash and equivalents covering total debt by a significant margin. The negligible debt level and healthy liquidity position the company to weather industry downturns, though its limited leverage may also reflect cautious growth strategies. Shareholders’ equity appears stable, supported by consistent, if unspectacular, earnings.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the dividend payout of ¥8 per share suggests a commitment to returning capital to shareholders. The dividend yield, based on current market cap, appears modest, aligning with the company’s conservative financial approach. Future growth may depend on expanding Alcanet’s reach or entering adjacent product categories.

Valuation And Market Expectations

With a market capitalization of ¥8.22 billion and a beta of 0.416, Zett is perceived as a low-volatility stock, possibly undervalued relative to sector peers. Investors likely price in limited growth prospects, given its regional focus and niche market positioning. The P/E ratio, inferred from EPS, suggests modest expectations unless operational improvements materialize.

Strategic Advantages And Outlook

Zett’s strengths include its long-standing brand equity and dealer network, but its reliance on traditional sports equipment may limit upside. Strategic opportunities lie in digital platform expansion and product diversification, though execution risks persist. The outlook remains neutral, with steady but unremarkable performance expected absent transformative initiatives.

Sources

Company description, financial data from disclosed filings (FY2024), market data from exchange sources

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