investorscraft@gmail.com

Intrinsic ValuePaltac Corporation (8283.T)

Previous Close¥4,834.00
Intrinsic Value
Upside potential
Previous Close
¥4,834.00

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

Paltac Corporation operates as a key wholesale distributor in Japan, specializing in cosmetics, daily necessities, and over-the-counter drugs. As a subsidiary of MediPal Holdings Corporation, it leverages a century-old legacy to maintain strong supplier and retailer relationships, ensuring a steady flow of essential consumer goods. The company’s focus on high-demand, non-discretionary products positions it resiliently within the consumer defensive sector, benefiting from consistent demand regardless of economic cycles. Paltac’s extensive distribution network and deep industry expertise allow it to serve as a critical intermediary between manufacturers and retail outlets, reinforcing its market dominance. Its strategic emphasis on efficiency and reliability in logistics further enhances its competitive edge in Japan’s highly consolidated wholesale market. The company’s alignment with MediPal Holdings provides additional synergies, particularly in pharmaceutical distribution, broadening its revenue streams and sector influence.

Revenue Profitability And Efficiency

Paltac reported revenue of JPY 1.15 trillion for FY 2024, with net income of JPY 20.6 billion, reflecting stable demand for its product categories. The diluted EPS of JPY 328.4 indicates solid profitability, supported by efficient cost management. Operating cash flow stood at JPY 26.8 billion, while capital expenditures were modest at JPY 5.8 billion, suggesting disciplined reinvestment and strong cash generation capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its consistent net income and robust operating cash flow, which exceeds capital expenditures by a significant margin. With minimal total debt of JPY 252 million and high cash reserves of JPY 60.9 billion, Paltac demonstrates prudent capital allocation and low financial leverage, enhancing its ability to weather market fluctuations.

Balance Sheet And Financial Health

Paltac’s balance sheet is notably strong, with JPY 60.9 billion in cash and equivalents against negligible debt, resulting in a net cash position. This financial stability is further reinforced by its positive operating cash flow and low leverage, positioning the company favorably for both organic growth and potential strategic investments.

Growth Trends And Dividend Policy

While Paltac operates in a mature market, its focus on essential goods ensures steady revenue. The company’s dividend per share of JPY 105 reflects a commitment to shareholder returns, supported by its strong cash position and earnings stability. Growth opportunities may arise from expanding its product portfolio or optimizing distribution efficiency.

Valuation And Market Expectations

With a market capitalization of JPY 252.2 billion and a beta of -0.132, Paltac is perceived as a low-volatility defensive stock. The valuation reflects its stable earnings and resilient business model, though limited growth prospects may cap upside potential. Investors likely prioritize its dividend yield and financial stability over aggressive expansion.

Strategic Advantages And Outlook

Paltac’s strategic advantages lie in its entrenched market position, efficient logistics, and alignment with MediPal Holdings. The outlook remains stable, given its defensive sector focus and strong balance sheet. Potential risks include demographic shifts in Japan and margin pressures, but the company’s operational discipline and cash reserves provide a buffer against uncertainties.

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