investorscraft@gmail.com

Intrinsic ValueLife Corporation (8194.T)

Previous Close¥2,554.00
Intrinsic Value
Upside potential
Previous Close
¥2,554.00

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

Life Corporation is a well-established Japanese supermarket chain with a strong presence in the consumer defensive sector. The company operates 285 stores, primarily focusing on retailing food, lifestyle, and apparel products, alongside a credit card business. Its long-standing history, dating back to 1897, underscores its deep-rooted market position in Japan's competitive grocery retail industry. The company’s diversified product offerings and localized store operations cater to everyday consumer needs, reinforcing its resilience against economic fluctuations. Life Corporation’s strategic focus on essential goods positions it as a stable player in the grocery sector, benefiting from consistent demand. While it faces competition from both traditional and modern retail formats, its established footprint and operational scale provide a competitive edge in cost management and supplier relationships. The credit card business further diversifies revenue streams, enhancing customer loyalty and repeat purchases.

Revenue Profitability And Efficiency

Life Corporation reported revenue of JPY 850.5 billion for the fiscal year ending February 2025, with net income of JPY 17.95 billion, reflecting a net margin of approximately 2.1%. Operating cash flow stood at JPY 22.32 billion, though capital expenditures of JPY 22.69 billion indicate significant reinvestment into store operations and infrastructure. The company’s ability to maintain profitability in a low-margin industry highlights its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 195.11 demonstrates its earnings power, supported by stable revenue streams and cost controls. Despite high capital expenditures, the operating cash flow coverage suggests disciplined capital allocation. The credit card segment likely contributes to higher-margin ancillary revenue, though detailed segment breakdowns are unavailable.

Balance Sheet And Financial Health

Life Corporation holds JPY 8.37 billion in cash and equivalents against total debt of JPY 71.06 billion, indicating moderate leverage. The balance sheet reflects a typical retail capital structure, with debt likely tied to store expansions and working capital needs. The company’s liquidity position appears manageable, given its steady cash flow generation.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s stable but mature grocery market, with limited organic expansion opportunities. The company’s dividend per share of JPY 62.5 suggests a commitment to shareholder returns, though payout ratios remain conservative to fund ongoing store maintenance and potential modernization initiatives.

Valuation And Market Expectations

With a market capitalization of JPY 178.3 billion and a beta of 0.367, Life Corporation is perceived as a low-volatility defensive stock. The valuation reflects its steady but slow-growth profile, trading at multiples aligned with traditional grocery retailers. Investor expectations likely center on stable dividends and operational resilience rather than aggressive expansion.

Strategic Advantages And Outlook

Life Corporation’s strategic advantages include its extensive store network, brand longevity, and diversified revenue streams. The outlook remains stable, with the company well-positioned to navigate Japan’s competitive retail landscape. However, long-term success may hinge on adapting to e-commerce trends and evolving consumer preferences.

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