Data is not available at this time.
Matsuya Co., Ltd. is a well-established Japanese department store operator with a strong presence in prime retail locations such as Ginza and Asakusa. The company specializes in a diverse range of consumer goods, including women's and men's fashion, cosmetics, jewelry, children's wear, and household products. Its revenue streams are bolstered by complementary businesses such as mail-order sales, manufacturing, and wholesale operations, which provide additional diversification. Operating in the highly competitive consumer cyclical sector, Matsuya leverages its long-standing brand reputation and strategic urban locations to attract both domestic and international shoppers. The company’s focus on premium product offerings and customer experience positions it as a mid-to-high-tier player in Japan’s department store industry. Despite challenges from e-commerce and shifting consumer preferences, Matsuya maintains relevance through its curated product mix and omni-channel approach, integrating in-store and online retail.
Matsuya reported revenue of JPY 48.1 billion for the period, with net income reaching JPY 2.38 billion, reflecting a stable but modest margin. Operating cash flow stood at JPY 3.07 billion, though capital expenditures of JPY -4.51 billion indicate ongoing investments in store upgrades or digital infrastructure. The company’s ability to generate positive cash flow despite competitive pressures suggests operational resilience.
The diluted EPS of JPY 44.92 highlights Matsuya’s earnings capacity relative to its share base. While the company operates in a low-growth segment, its ability to sustain profitability amid retail sector headwinds underscores disciplined cost management. The negative free cash flow due to high capex suggests reinvestment for future competitiveness rather than immediate returns.
Matsuya holds JPY 3.91 billion in cash and equivalents against total debt of JPY 21.82 billion, indicating moderate leverage. The debt level, while manageable, warrants monitoring given the cyclical nature of the business. The balance sheet reflects a traditional retail structure with tangible assets supporting long-term stability.
Growth prospects remain muted due to sector saturation, but Matsuya’s dividend payout of JPY 12 per share signals a commitment to shareholder returns. The company’s focus on premium retail and omni-channel integration may support gradual top-line recovery, though significant expansion is unlikely in the near term.
With a market cap of JPY 58.3 billion and a low beta of 0.03, Matsuya is perceived as a stable but low-growth investment. The valuation reflects its niche positioning in Japan’s retail landscape, with limited exposure to broader market volatility.
Matsuya’s key strengths include its historic brand equity, prime store locations, and diversified revenue streams. However, the company faces structural challenges from e-commerce and demographic shifts. Strategic investments in digital transformation and experiential retail could help mitigate these risks, though near-term performance will likely remain steady rather than transformative.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |