investorscraft@gmail.com

Intrinsic ValueARCS Company Limited (9948.T)

Previous Close¥3,475.00
Intrinsic Value
Upside potential
Previous Close
¥3,475.00

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

ARCS Company Limited is a Japanese consumer cyclical firm operating primarily in the department store sector, with a diversified portfolio that includes supermarkets, building maintenance, insurance, and travel services. The company’s core revenue model revolves around its supermarket operations, which consist of 10 locations, supplemented by ancillary businesses that provide stability and cross-selling opportunities. Positioned in Sapporo, ARCS leverages regional market familiarity to maintain a loyal customer base while competing with larger national retail chains. Its multi-business approach mitigates sector-specific risks and enhances revenue streams, though its market share remains modest compared to industry leaders. The company’s focus on local communities and supplementary services like home centers and travel distinguishes it from pure-play supermarket operators, offering a niche competitive edge in Japan’s crowded retail landscape.

Revenue Profitability And Efficiency

ARCS reported revenue of JPY 608.3 billion for FY2025, with net income of JPY 11.1 billion, reflecting a net margin of approximately 1.8%. Operating cash flow stood at JPY 19.4 billion, though capital expenditures of JPY 11.9 billion indicate ongoing investments in store maintenance or expansion. The modest margin suggests competitive pressures in Japan’s low-margin retail sector, though diversified operations may buffer volatility.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 204.94 underscores steady earnings generation, supported by a capital-light ancillary business mix. The company’s beta of 0.095 indicates low market correlation, typical for defensive retail stocks. Operating cash flow coverage of capex (1.6x) suggests prudent reinvestment, but earnings power remains constrained by sector-wide thin margins.

Balance Sheet And Financial Health

ARCS maintains a solid liquidity position with JPY 80.1 billion in cash against JPY 30.1 billion of total debt, yielding a robust net cash position. This conservative leverage profile aligns with its low-beta characteristics, providing flexibility for cyclical downturns. The balance sheet structure supports its dividend policy without apparent strain.

Growth Trends And Dividend Policy

Growth appears muted, with revenue scale suggesting saturation in its regional markets. A dividend of JPY 74 per share implies a payout ratio of ~36% of net income, balancing shareholder returns with retention for operational needs. The lack of explicit growth catalysts suggests a focus on stability over expansion.

Valuation And Market Expectations

At a market cap of JPY 157.5 billion, the stock trades at ~14x net income, a premium to pure-play supermarkets but justified by its diversified model. The low beta implies investor perception as a defensive holding, with valuation reflecting steady but unspectacular cash flows.

Strategic Advantages And Outlook

ARCS’s regional focus and multi-business model provide resilience against retail sector headwinds. However, limited scale and Japan’s demographic challenges pose long-term risks. Strategic advantages lie in its ancillary revenue streams, though outperformance would require either geographic expansion or operational efficiencies unlikely in the near term.

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