investorscraft@gmail.com

Intrinsic ValueAxial Retailing Inc. (8255.T)

Previous Close¥1,162.00
Intrinsic Value
Upside potential
Previous Close
¥1,162.00

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

Axial Retailing Inc. is a Japanese supermarket chain operator with a network of 129 stores as of March 2021, primarily serving the domestic market. The company focuses on providing daily necessities, fresh produce, and household goods, catering to local communities with a value-driven retail approach. Operating in the highly competitive Japanese supermarket sector, Axial Retailing emphasizes regional penetration, cost efficiency, and customer loyalty to maintain its market position. Unlike larger national chains, the company leverages its mid-scale footprint to optimize supply chains and maintain pricing competitiveness while adapting to shifting consumer preferences, including demand for convenience and private-label products. Its rebranding in 2013 reflects a strategic shift to consolidate operations and enhance brand recognition in a fragmented industry. While facing pressure from e-commerce and convenience stores, Axial Retailing’s focus on suburban and regional markets provides a stable revenue base, though growth depends on operational efficiency rather than aggressive expansion.

Revenue Profitability And Efficiency

Axial Retailing reported revenue of JPY 270.2 billion for FY 2024, with net income of JPY 7.4 billion, reflecting a net margin of approximately 2.8%. Operating cash flow stood at JPY 17.1 billion, though capital expenditures of JPY 11.7 billion indicate ongoing investments in store maintenance and potential upgrades. The company’s moderate profitability aligns with industry norms for regional supermarket chains.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 81.78, supported by stable cash flow from operations. With modest debt levels and a focus on operational efficiency, Axial Retailing demonstrates adequate capital allocation, though its earnings power is constrained by the low-margin nature of the supermarket industry and limited geographic diversification.

Balance Sheet And Financial Health

Axial Retailing maintains a conservative balance sheet, with JPY 21.0 billion in cash and equivalents against total debt of JPY 2.6 billion, indicating strong liquidity. The low debt-to-equity ratio suggests minimal financial risk, providing flexibility for incremental investments or dividend adjustments.

Growth Trends And Dividend Policy

Growth prospects are tempered by Japan’s stagnant population and competitive retail landscape. The company’s dividend payout of JPY 32 per share reflects a commitment to shareholder returns, though reinvestment opportunities may be limited without significant market share gains or operational innovations.

Valuation And Market Expectations

At a market cap of JPY 96.2 billion, the company trades at a P/E ratio of approximately 12.9x, in line with regional peers. The low beta (0.387) suggests relative insulation from broader market volatility, but also implies limited growth expectations from investors.

Strategic Advantages And Outlook

Axial Retailing’s regional focus and cost discipline provide resilience, but long-term success hinges on adapting to demographic shifts and digital competition. While not a high-growth entity, its stable cash flows and conservative financials make it a defensive play in the Japanese consumer cyclical sector.

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