investorscraft@gmail.com

Intrinsic ValueArcland Sakamoto Co.,Ltd. (9842.T)

Previous Close¥1,914.00
Intrinsic Value
Upside potential
Previous Close
¥1,914.00

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

Arcland Sakamoto Co., Ltd. operates as a specialty retail company in Japan, primarily focusing on home centers that cater to diverse consumer needs. The company’s product portfolio spans daily necessities, pet and gardening supplies, building materials, and health and beauty products, positioning it as a one-stop destination for household and DIY requirements. Additionally, it runs supermarkets, restaurants, and drug stores, diversifying its revenue streams beyond traditional retail. The company’s online shop for home improvement products further enhances its omnichannel presence, appealing to both individual consumers and small businesses. Arcland Sakamoto’s involvement in remodeling and exterior services adds a service-oriented dimension to its operations, differentiating it from competitors. With a strong regional footprint and a multi-format retail strategy, the company maintains a competitive edge in Japan’s fragmented specialty retail sector. Its focus on practical, high-demand categories like home improvement and gardening aligns well with Japan’s aging population and urban housing trends, ensuring steady demand.

Revenue Profitability And Efficiency

Arcland Sakamoto reported revenue of JPY 330.96 billion for FY 2025, with net income of JPY 10.13 billion, reflecting a net margin of approximately 3.1%. Operating cash flow stood at JPY 31.01 billion, indicating solid cash generation, though capital expenditures of JPY 17.82 billion suggest ongoing investments in store operations and digital infrastructure. The company’s ability to maintain profitability in a competitive retail environment underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 162.53 demonstrates its earnings power, supported by a diversified revenue base and cost management. Operating cash flow coverage of capital expenditures (1.74x) highlights prudent capital allocation. However, the moderate net income margin suggests room for further efficiency improvements, particularly in scaling higher-margin segments like remodeling services and online sales.

Balance Sheet And Financial Health

Arcland Sakamoto’s balance sheet shows JPY 18.05 billion in cash and equivalents against total debt of JPY 121.61 billion, indicating a leveraged but manageable position. The debt load is typical for capital-intensive retail operations, but the company’s stable cash flow generation provides a buffer for servicing obligations. Liquidity appears adequate, with no immediate solvency concerns.

Growth Trends And Dividend Policy

The company’s growth is likely driven by store expansions and e-commerce adoption, though specific growth rates are undisclosed. A dividend per share of JPY 40 reflects a shareholder-friendly policy, albeit with a modest yield. Future growth may hinge on leveraging its omnichannel strategy and tapping into Japan’s home improvement demand.

Valuation And Market Expectations

With a market cap of JPY 107.78 billion, the company trades at a P/E ratio of approximately 10.6x, aligning with sector averages. The low beta of 0.071 suggests minimal correlation to broader market volatility, appealing to defensive investors. Market expectations likely center on steady, low-growth performance given the mature retail landscape.

Strategic Advantages And Outlook

Arcland Sakamoto’s strategic advantages include its diversified retail formats, regional market penetration, and integration of online and offline channels. The outlook remains stable, supported by consistent demand for home improvement products. Challenges include competitive pressures and margin compression, but the company’s niche focus and operational discipline position it well for sustained performance.

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