investorscraft@gmail.com

Intrinsic ValueGinza Yamagataya Co., Ltd. (8215.T)

Previous Close¥1,426.00
Intrinsic Value
Upside potential
Previous Close
¥1,426.00

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

Ginza Yamagataya Co., Ltd. operates in the Japanese apparel retail sector, specializing in men's and women's clothing through its three core segments: Retail, Wholesale, and Commissioned Sewing. The company’s revenue model is anchored by its branded retail stores—GINZA YAMAGATAYA, Sartoria Promessa, and MYSTANA—which cater to mid-to-high-end consumers seeking tailored suits, jackets, and slacks. Its wholesale and commissioned sewing segments further diversify income streams by serving B2B clients and leveraging outsourced production. Positioned in Tokyo’s competitive fashion market, the company differentiates itself through heritage branding, having been founded in 1902, and a focus on craftsmanship. While it faces stiff competition from fast fashion and international luxury brands, its niche appeal and multi-channel distribution provide resilience. The company’s market position is modest, with a focus on domestic consumers, though its wholesale operations may offer incremental growth opportunities in regional markets.

Revenue Profitability And Efficiency

In FY 2024, Ginza Yamagataya reported revenue of ¥3.79 billion, with net income of ¥90.5 million, reflecting a slim net margin of approximately 2.4%. Operating cash flow stood at ¥165.6 million, while capital expenditures were modest at ¥94.1 million, indicating disciplined spending. The diluted EPS of ¥52.2 suggests modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its narrow margins, typical of the apparel retail sector. However, its capital efficiency is supported by low debt (¥2.09 million) and a cash reserve of ¥1.01 billion, providing liquidity for operational needs. The absence of significant leverage suggests conservative financial management.

Balance Sheet And Financial Health

Ginza Yamagataya maintains a strong balance sheet, with cash and equivalents exceeding total debt by a wide margin. Its financial health is further underscored by negligible leverage and positive operating cash flow, though its modest net income limits aggressive reinvestment potential.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue and profitability metrics reflecting limited expansion. The dividend payout (¥4.25 million total) suggests a commitment to shareholder returns, albeit at a low yield given the market cap. The company’s focus on organic retail growth may require operational improvements to drive future earnings.

Valuation And Market Expectations

With a market cap of ¥2.46 billion and a negative beta (-0.007), the stock exhibits low correlation to broader markets, likely due to its niche positioning. Valuation multiples are not explicitly provided, but the modest EPS and revenue base suggest limited investor enthusiasm for near-term upside.

Strategic Advantages And Outlook

The company’s longevity and brand heritage in Tokyo’s apparel market provide a defensive moat, but its growth prospects are muted without diversification or digital transformation. A focus on cost efficiency and selective retail expansion could improve margins, though sector headwinds may persist.

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