investorscraft@gmail.com

Intrinsic Value of Yoshitsu Co., Ltd (TKLF)

Previous Close$4.03
Intrinsic Value
Upside potential
Previous Close
$4.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yoshitsu Co., Ltd operates in the retail and distribution sector, specializing in health and beauty products, primarily in Japan. The company generates revenue through the sale of cosmetics, skincare, and wellness items, leveraging a combination of direct retail, e-commerce, and wholesale distribution channels. Its market position is bolstered by a strong regional presence and partnerships with established brands, catering to both domestic and niche international markets. Yoshitsu’s business model emphasizes high-margin product categories and efficient supply chain management to maintain competitiveness in a fragmented industry. The company differentiates itself through curated product selections and localized marketing strategies, targeting health-conscious consumers. While it faces competition from larger retailers and global e-commerce platforms, Yoshitsu’s agility and focus on specialized segments provide a defensible niche.

Revenue Profitability And Efficiency

For FY 2024, Yoshitsu reported revenue of $195.7 million, with net income significantly higher at $1.13 billion, reflecting unusual profitability metrics that may warrant further scrutiny. Operating cash flow stood at $1.9 million, while capital expenditures were modest at $-0.9 million, indicating limited reinvestment in growth. The diluted EPS of $20.1 suggests strong earnings per share, though the disparity between revenue and net income raises questions about one-time gains or accounting adjustments.

Earnings Power And Capital Efficiency

The company’s earnings power appears robust, with net income vastly exceeding revenue, which may indicate non-operational income or exceptional items. Capital efficiency metrics are unclear due to the anomalous net income figure. Further analysis of recurring earnings and operational leverage is needed to assess sustainable profitability.

Balance Sheet And Financial Health

Yoshitsu’s balance sheet shows $2.48 million in cash and equivalents against total debt of $9.85 billion, signaling high leverage and potential liquidity constraints. The significant debt load relative to cash reserves raises concerns about financial flexibility and interest coverage, necessitating deeper evaluation of debt terms and maturity profiles.

Growth Trends And Dividend Policy

The company did not declare dividends for FY 2024, prioritizing capital retention. Growth trends are ambiguous due to the unusual net income figure, though the modest capex suggests limited near-term expansion plans. Historical performance and forward guidance would clarify whether the FY 2024 results reflect sustainable growth or one-time events.

Valuation And Market Expectations

With a diluted EPS of $20.1 and 3.73 million shares outstanding, Yoshitsu’s valuation metrics appear attractive superficially, but the incongruity between revenue and net income complicates traditional valuation approaches. Market expectations likely hinge on clarifying the drivers behind the exceptional profitability and assessing its repeatability.

Strategic Advantages And Outlook

Yoshitsu’s strategic advantages lie in its niche focus and regional market expertise, though its high leverage and anomalous FY 2024 results introduce uncertainty. The outlook depends on resolving questions about earnings sustainability and managing debt obligations. Operational execution and product diversification could strengthen its position, but financial health remains a critical watchpoint.

Sources

Company filings, CIK 0001836242

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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