investorscraft@gmail.com

Intrinsic ValueMINISTOP Co., Ltd. (9946.T)

Previous Close¥2,027.00
Intrinsic Value
Upside potential
Previous Close
¥2,027.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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