investorscraft@gmail.com

Intrinsic ValueSeven & i Holdings Co., Ltd. (3382.T)

Previous Close¥2,211.00
Intrinsic Value
Upside potential
Previous Close
¥2,211.00

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

Seven & i Holdings Co., Ltd. is a diversified retail conglomerate operating primarily in Japan and internationally, with a strong presence in convenience stores, superstores, department stores, and financial services. The company’s core revenue model is driven by its vast network of approximately 22,500 domestic and 71,800 international stores, which generate steady cash flows through high-frequency, low-margin transactions. Its Domestic Convenience Store Operations segment, including corporate and franchised stores, serves as the backbone of its business, complemented by overseas expansion, particularly in North America. The company’s Superstore and Department Store segments cater to broader consumer needs, while its Financial Services segment adds stability through banking and credit-related income. Seven & i benefits from its scale, brand recognition, and integrated supply chain, positioning it as a leader in Japan’s defensive retail sector. Its diversified operations mitigate regional or segment-specific risks, though competition from e-commerce and shifting consumer preferences remain challenges. The company’s ability to adapt through digital initiatives and store optimization reinforces its market resilience.

Revenue Profitability And Efficiency

Seven & i reported revenue of JPY 11.97 trillion for FY2025, reflecting its dominant retail footprint. Net income stood at JPY 173.1 billion, with diluted EPS of JPY 66.62, indicating moderate profitability in a competitive low-margin industry. Operating cash flow was robust at JPY 831.5 billion, though capital expenditures of JPY 539 billion highlight ongoing investments in store modernization and expansion. The company’s scale supports cost efficiencies, but margin pressures persist due to rising operational costs.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by its high-volume, low-margin convenience store operations, which benefit from consistent consumer demand. Its capital efficiency is tempered by significant reinvestment needs, as seen in its substantial capex. However, strong operating cash flow generation supports its ability to fund growth while maintaining financial flexibility. The Financial Services segment contributes stable earnings, diversifying income streams beyond retail.

Balance Sheet And Financial Health

Seven & i holds JPY 1.35 trillion in cash and equivalents, providing liquidity against JPY 4.2 trillion in total debt. The debt load is manageable given its cash flow generation, but leverage remains a consideration. The balance sheet reflects its capital-intensive operations, with investments in store networks and logistics infrastructure. Financial health is stable, supported by defensive cash flows and diversified revenue sources.

Growth Trends And Dividend Policy

Growth is driven by international expansion and domestic store optimization, though same-store sales face pressure from demographic shifts. The company pays a dividend of JPY 40 per share, offering a modest yield, with payout ratios reflecting a balance between shareholder returns and reinvestment needs. Future growth may hinge on digital integration and overseas market penetration.

Valuation And Market Expectations

With a market cap of JPY 5.64 trillion and a beta of 0.19, Seven & i is viewed as a low-volatility defensive stock. Valuation multiples reflect its steady but slow-growth profile, with investors prioritizing stability over high returns. Market expectations are tempered by structural challenges in retail, though its diversified model provides downside protection.

Strategic Advantages And Outlook

Seven & i’s strengths lie in its scale, brand equity, and integrated operations. Strategic focus includes digital transformation, private-label expansion, and overseas growth. The outlook remains cautious due to competitive and macroeconomic headwinds, but its defensive positioning and adaptability position it for sustained, if unspectacular, performance.

Sources

Company filings, Bloomberg

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