Data is not available at this time.
Inageya Co., Ltd. operates as a regional supermarket chain in Japan, serving the consumer defensive sector with a focus on grocery retail. The company’s core revenue model is built on selling fresh and general food products, household goods, clothing, pharmaceuticals, and cosmetics through its 136 stores. Its diversified product mix caters to daily consumer needs, positioning it as a one-stop destination for essentials. Inageya competes in Japan’s highly fragmented grocery market, where regional players like itself must differentiate through localized offerings and convenience. The company’s drugstore segment adds another revenue stream, leveraging cross-selling opportunities within its supermarket footprint. While national chains dominate, Inageya maintains relevance through community-focused retailing and competitive pricing. Its long-standing presence since 1900 lends brand trust, though growth is constrained by Japan’s stagnant population and intense competition from discounters and e-commerce.
Inageya reported revenue of ¥261.5 billion for FY2024, with net income of ¥497 million, reflecting thin margins typical of the grocery sector. Operating cash flow of ¥6.3 billion suggests adequate liquidity, though capital expenditures of ¥3.8 billion indicate ongoing store maintenance or modest expansion. The company’s efficiency metrics are in line with regional supermarket peers, balancing cost controls against pricing pressures.
Diluted EPS of ¥10.72 underscores modest earnings power, constrained by low-margin retail operations. The company’s capital efficiency is middling, with reinvestment needs offsetting cash generation. Debt levels are manageable, but the lack of significant scale limits operating leverage compared to larger competitors.
Inageya’s balance sheet shows ¥6.5 billion in cash against ¥7.5 billion in total debt, indicating moderate leverage. The company’s financial health is stable, with sufficient liquidity to meet obligations, though limited buffers for aggressive expansion. Its conservative beta of 0.1 reflects low volatility relative to the market.
Growth prospects are muted due to market saturation, with revenue growth likely tracking Japan’s low inflation. The dividend payout of ¥15 per share signals a commitment to shareholder returns, though yield remains modest. Store count stability suggests a focus on optimizing existing locations rather than rapid expansion.
At a market cap of ¥56.4 billion, Inageya trades at a valuation reflective of its regional focus and mature industry. Investors likely price in limited growth, with the stock serving as a defensive play given the sector’s resilience during economic downturns.
Inageya’s strengths lie in its localized presence and diversified product mix, though it faces structural challenges from demographic trends and competition. The outlook remains neutral, with steady but unspectacular performance expected. Strategic initiatives may focus on cost efficiency and selective store upgrades to maintain relevance.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |