investorscraft@gmail.com

Intrinsic ValueGenky DrugStores Co., Ltd. (9267.T)

Previous Close¥4,215.00
Intrinsic Value
Upside potential
Previous Close
¥4,215.00

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

Genky DrugStores Co., Ltd. operates a chain of drug stores in Japan, specializing in pharmaceuticals, over-the-counter medications, health supplements, and daily necessities. The company serves a broad consumer base, leveraging its retail footprint to provide accessible healthcare products. Positioned in the competitive Japanese drugstore sector, Genky differentiates itself through localized store strategies and a focus on affordability, catering to both urban and regional markets. Its revenue model relies on high-volume sales of low-margin health and wellness products, supplemented by private-label offerings to enhance profitability. The company benefits from Japan’s aging population, which drives steady demand for pharmaceuticals, though it faces pressure from e-commerce and larger retail chains. Genky’s market position is mid-tier, with a focus on operational efficiency and customer retention to sustain growth in a saturated industry.

Revenue Profitability And Efficiency

Genky reported revenue of ¥184.9 billion for FY 2024, with net income of ¥6.3 billion, reflecting a net margin of approximately 3.4%. Operating cash flow stood at ¥13.3 billion, though capital expenditures of ¥10.3 billion indicate significant reinvestment in store networks and logistics. The company’s efficiency metrics suggest moderate profitability in a low-margin industry, with room for improvement in cost management.

Earnings Power And Capital Efficiency

Diluted EPS of ¥207.91 underscores Genky’s ability to generate earnings despite thin margins. The company’s capital efficiency is constrained by high operating costs typical of the retail pharmacy sector, but its stable cash flow generation supports ongoing operations and debt servicing. Further optimization of inventory turnover and supplier terms could enhance returns.

Balance Sheet And Financial Health

Genky’s balance sheet shows ¥5.9 billion in cash against ¥30.6 billion in total debt, indicating moderate leverage. The company’s liquidity position is adequate, with operating cash flow covering interest obligations. However, its debt-to-equity ratio warrants monitoring, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by Japan’s healthcare demand, but competition limits pricing power. Genky pays a dividend of ¥13 per share, yielding modest returns. Future growth may depend on store expansion and private-label penetration, though macroeconomic pressures could dampen margins.

Valuation And Market Expectations

With a market cap of ¥106.5 billion and a beta of 0.37, Genky is viewed as a defensive stock. Investors likely expect slow but stable growth, aligned with Japan’s demographic trends. Valuation multiples reflect the company’s niche positioning and moderate profitability.

Strategic Advantages And Outlook

Genky’s strengths include its established retail presence and demographic tailwinds, but it must navigate competitive pressures and cost inflation. Strategic focus on operational efficiency and digital integration could mitigate risks. The outlook remains cautious, with growth tied to execution in a challenging retail environment.

Sources

Company filings, market data

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