Previous Close | $4.03 |
Intrinsic Value | $50.33 |
Upside potential | +1,149% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0001836242
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |