investorscraft@gmail.com

Intrinsic ValueSanrio Company, Ltd. (8136.T)

Previous Close¥4,755.00
Intrinsic Value
Upside potential
Previous Close
¥4,755.00

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

Sanrio Company, Ltd. is a globally recognized leader in the specialty retail sector, primarily known for its iconic character-based merchandise, including Hello Kitty. The company operates through a diversified revenue model encompassing product sales, licensing, entertainment, and themed experiences. Its core business revolves around social communication gifts, greeting cards, and books, supplemented by restaurants, media production, and theme parks. Sanrio’s intellectual property portfolio drives licensing revenue, making it a key player in the global character merchandising industry. The company’s market position is strengthened by its strong brand equity, particularly in Japan and key international markets, where its characters enjoy cult-like followings. Sanrio’s ability to monetize its IP across multiple verticals—retail, entertainment, and hospitality—provides resilience against sector-specific downturns. Its theme parks and live performances further enhance customer engagement, creating additional monetization avenues. While competition in the character licensing space is intense, Sanrio’s legacy brands and innovative product expansions help maintain its relevance among diverse demographics.

Revenue Profitability And Efficiency

Sanrio reported revenue of JPY 99.98 billion for FY 2024, with net income reaching JPY 17.58 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 22.17 billion, indicating strong operational efficiency. Capital expenditures were modest at JPY 1.69 billion, suggesting disciplined reinvestment. The company’s ability to convert revenue into cash flow underscores its efficient business model and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 72.05 highlights Sanrio’s earnings power, supported by high-margin licensing and merchandise sales. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its asset base. With minimal capital expenditures, Sanrio maintains a lean operational structure, allowing for robust free cash flow generation.

Balance Sheet And Financial Health

Sanrio’s balance sheet is solid, with JPY 90.44 billion in cash and equivalents against total debt of JPY 54.72 billion, indicating a comfortable liquidity position. The company’s net cash position provides flexibility for strategic investments or shareholder returns. Debt levels appear manageable, supported by consistent cash flow generation.

Growth Trends And Dividend Policy

Sanrio’s growth is driven by international expansion and diversification of its character portfolio. The company paid a dividend of JPY 50.5 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on leveraging digital platforms and expanding its entertainment offerings to capture younger audiences.

Valuation And Market Expectations

With a market cap of JPY 1.51 trillion and a beta of -0.26, Sanrio is viewed as a defensive play in the consumer cyclical sector. The stock’s valuation reflects its strong brand moat and stable cash flows, though investor expectations may be tempered by slower growth in mature markets.

Strategic Advantages And Outlook

Sanrio’s strategic advantages lie in its timeless IP and cross-industry monetization capabilities. The outlook remains positive, supported by global brand recognition and potential in emerging markets. However, sustaining growth will require innovation in digital engagement and new character development to stay relevant in a competitive landscape.

Sources

Company filings, Bloomberg

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