Data is not available at this time.
MINISTOP Co., Ltd. operates as a key player in Japan's convenience store sector, leveraging a franchise-based model to expand its footprint. The company's core revenue streams include retail sales of food, beverages, and daily necessities, supplemented by in-store services such as ATM access and bill payments. With 2,081 stores as of April 2022, MINISTOP holds a niche position in Japan's highly competitive convenience store market, dominated by larger rivals like Seven-Eleven and FamilyMart. Its international presence, though modest, provides diversification. The company differentiates itself through localized product offerings and a focus on fresh food, but faces structural challenges due to Japan's aging population and shifting consumer preferences toward digital and delivery services.
MINISTOP reported revenue of ¥87.5 billion for the period, but net income stood at a loss of ¥6.8 billion, reflecting operational challenges. The diluted EPS of -¥233.52 underscores profitability pressures, likely tied to rising costs and competitive pricing. Operating cash flow of ¥1.9 billion suggests some liquidity, though capital expenditures of ¥4.5 billion indicate ongoing investments in store maintenance or expansion.
The company's negative net income and EPS highlight weak earnings power, likely exacerbated by Japan's stagnant retail environment. Capital efficiency appears strained, with capex exceeding operating cash flow. The modest cash position (¥23.1 billion) relative to revenue suggests limited buffer for turnaround efforts without additional financing.
MINISTOP maintains a conservative debt profile, with total debt of just ¥197 million against ¥23.1 billion in cash. This strong liquidity position mitigates near-term solvency risks, but persistent losses could erode equity. The balance sheet remains lean, with no significant leverage concerns.
Growth prospects are muted, with domestic saturation and international operations contributing minimally. The ¥20 per share dividend signals a commitment to shareholders, but sustainability is questionable given recurring losses. A strategic pivot may be needed to revive top-line momentum.
At a market cap of ¥52.7 billion, the stock trades at a low multiple to revenue, reflecting skepticism about profitability recovery. The near-zero beta (0.029) suggests minimal correlation with broader market movements, typical for defensive retail stocks.
MINISTOP's franchise model and localized offerings provide some resilience, but the outlook remains cautious. Success hinges on cost rationalization and potential partnerships to enhance scale. Without structural reforms, the company risks further marginalization in a consolidating industry.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |