investorscraft@gmail.com

Intrinsic ValueMatsuya Co., Ltd. (8237.T)

Previous Close¥1,884.00
Intrinsic Value
Upside potential
Previous Close
¥1,884.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

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