investorscraft@gmail.com

Intrinsic ValueInageya Co., Ltd. (8182.T)

Previous Close¥1,215.00
Intrinsic Value
Upside potential
Previous Close
¥1,215.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

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