Shinnihonseiyaku Co (TSE:4931) Net-Net Working Capital: 円774.46 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:4931 Shinnihonseiyaku Co Ltd TSE:4931
86 GF Score
Price 円2,024.00
GF Value 円2,074.23
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Shinnihonseiyaku Co Net-Net Working Capital?

Shinnihonseiyaku Co TSE:4931 -0.35% 86 Net-Net Working Capital is 円774.46 as of Mar. 2026. GuruFocus rates TSE:4931 with a GF Score™ of 86/100 and a GF Value™ of 円2,074.23 (Fairly Valued). The stock has 1 warning sign investors should review. Among 326 Retail - Cyclical companies, Shinnihonseiyaku Co ranks better than 75.46% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Shinnihonseiyaku Co's Net-Net Working Capital for the quarter that ended in Mar. 2026 was 円774.46.

The industry rank for Shinnihonseiyaku Co's Net-Net Working Capital or its related term are showing as below:

TSE:4931's Price-to-Net-Net-Working-Capital is ranked better than
75.46% of 326 companies
in the Retail - Cyclical industry
Industry Median: 6.465 vs TSE:4931: 2.60

Shinnihonseiyaku Co  (TSE:4931) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Shinnihonseiyaku Co Net-Net Working Capital Related Terms


Shinnihonseiyaku Co Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Shinnihonseiyaku Co's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Shinnihonseiyaku Co Net-Net Working Capital Chart

Shinnihonseiyaku Co Annual Data
Trend Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only 452.67 532.26 608.97 701.87 768.32

Shinnihonseiyaku Co Semi-Annual Data
Sep17 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 646.07 701.87 719.38 768.32 774.46

TSE:4931 vs CASY, WSM, ULTA: Net-Net Working Capital Comparison

For the Specialty Retail subindustry, Shinnihonseiyaku Co's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shinnihonseiyaku Co Price-to-Net-Net-Working-Capital vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Shinnihonseiyaku Co's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Shinnihonseiyaku Co's Price-to-Net-Net-Working-Capital falls into.


TSE:4931
86GF Score
Shinnihonseiyaku Co Ltd TSE:4931
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shinnihonseiyaku Co Net-Net Working Capital Calculation

Shinnihonseiyaku Co's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Sep. 2025 is calculated as

Net-Net Working Capital(A: Sep. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(18118+0.75 * 3342+0.5 * 2133-5444
-0-0)/21.146
=768.32

Shinnihonseiyaku Co's Net-Net Working Capital (NNWC) per share for the quarter that ended in Mar. 2026 is calculated as

Net-Net Working Capital(Q: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(17726+0.75 * 3217+0.5 * 2412-4937
-0-0)/21.186
=774.46

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of 円774.46 mean?
Shinnihonseiyaku Co (TSE:4931) has a Net-Net Working Capital of 円774.46 as of Mar. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Shinnihonseiyaku Co According to the industry distribution chart, Shinnihonseiyaku Co ranks #80 out of 326 companies in the Retail - Cyclical industry, placing it in the top 24.5%.
Is Shinnihonseiyaku Co's Net-Net Working Capital too high?
Shinnihonseiyaku Co's current Net-Net Working Capital is 円774.46. Based on the distribution chart, Shinnihonseiyaku Co ranks #80 out of 326 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Shinnihonseiyaku Co has a GF Score™ of 86/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shinnihonseiyaku Co's Net-Net Working Capital compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Shinnihonseiyaku Co ranks #80 out of 326 companies for Net-Net Working Capital. This places Shinnihonseiyaku Co in the top 25% of its industry — outperforming the majority of peers. The industry median Net-Net Working Capital is 6.47. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Retail - Cyclical company?
The median Net-Net Working Capital among Retail - Cyclical companies is 6.47, based on 326 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Shinnihonseiyaku Co For the Retail - Cyclical industry, the median Net-Net Working Capital is 6.47 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shinnihonseiyaku Co's current Net-Net Working Capital is 円774.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shinnihonseiyaku Co stock overvalued right now?
Based on GuruFocus' analysis, Shinnihonseiyaku Co (TSE:4931) is currently considered Fairly Valued. The stock's GF Value™ is 円2,074.23, compared to a current price of 円2,024.00 — trading 2.4% below its estimated fair value. The current Net-Net Working Capital is 円774.46. Shinnihonseiyaku Co's overall GF Score™ is 86/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Shinnihonseiyaku Co (TSE:4931), the current Net-Net Working Capital is 円774.46 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Shinnihonseiyaku Co (TSE:4931) Overvalued in 2026?

Based on GuruFocus' analysis, Shinnihonseiyaku Co stock appears to be undervalued. The current stock price of 円2,024.00 is trading 2.4% below its estimated GF Value™ of 円2,074.23. GuruFocus considers Shinnihonseiyaku Co to be Fairly Valued.

Key valuation signals for TSE:4931:

  • Net-Net Working Capital: 円774.46
  • GF Value™: 円2,074.23 vs. price of 円2,024.00 (2.4% below fair value)
  • GF Score™: 86/100 with 1 warning sign

No single metric tells the full story. See the TSE:4931 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shinnihonseiyaku Co Business Description

Address Chuo-ku Otemon 1-Chome 4-7, Fukuoka City, JPN, 810-0074
Shinnihonseiyaku Co Ltd is a Japanese based company involved in the business of cosmetics, medicines and health foods. It operates under one brand name such as Perfect One under Cosmetics business, It offers medicines for warts and rough skin also curing sudden muscle spasms.
86GF Score

Get the complete analysis for TSE:4931

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円2,024.00
Price
円2,074.23
GF Value