investorscraft@gmail.com

Intrinsic ValueOkayama Paper Industries Co., Ltd. (3892.T)

Previous Close¥1,708.00
Intrinsic Value
Upside potential
Previous Close
¥1,708.00

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

Okayama Paper Industries Co., Ltd. operates as a specialized manufacturer of paper products, serving both domestic and international markets. The company focuses on producing core paper, paper tube base paper, paper boards, and decorative cardboards, with additional offerings in cosmetic cardboard and digital high-speed printing services. Its diversified product portfolio caters to industrial and commercial applications, positioning it as a niche player in Japan's paper manufacturing sector. The company’s long-standing presence since 1907 underscores its established reputation in the industry, though it operates in a mature market with steady but limited growth prospects. Competitive advantages include its expertise in high-quality paperboard solutions and digital printing services, which differentiate it from larger, more commoditized paper producers. However, the company faces challenges from declining paper demand in certain segments and rising raw material costs, requiring ongoing operational efficiency to maintain profitability.

Revenue Profitability And Efficiency

In FY 2024, Okayama Paper Industries reported revenue of JPY 11.51 billion, with net income reaching JPY 1.16 billion, reflecting a solid net margin of approximately 10%. Operating cash flow stood at JPY 1.92 billion, indicating healthy cash generation. Capital expenditures were modest at JPY 272 million, suggesting disciplined reinvestment in operations. The company’s ability to maintain profitability amid industry headwinds highlights its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 250.2 demonstrates strong earnings power relative to its market capitalization. With minimal debt (JPY 48.5 million) and substantial cash reserves (JPY 6.6 billion), Okayama Paper Industries exhibits prudent capital management. Its low beta of 0.238 indicates stability, though it may also reflect limited growth expectations from investors.

Balance Sheet And Financial Health

Okayama Paper Industries maintains a robust balance sheet, with cash and equivalents significantly outweighing total debt. The negligible debt level underscores financial stability, while high liquidity provides flexibility for strategic initiatives or shareholder returns. The company’s conservative leverage profile aligns with its mature industry positioning.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, consistent with the paper industry’s maturity. The company pays a dividend of JPY 30 per share, offering a modest yield. Given its strong cash position, there may be room for incremental dividend increases or share buybacks, though reinvestment in niche segments like digital printing could also be prioritized.

Valuation And Market Expectations

With a market cap of JPY 6.84 billion, the company trades at a P/E ratio of approximately 5.9x, suggesting undervaluation relative to earnings. The low beta and modest growth prospects imply that the market prices Okayama Paper Industries as a stable, low-volatility investment rather than a high-growth opportunity.

Strategic Advantages And Outlook

Okayama Paper Industries benefits from its specialized product mix and longstanding industry presence. However, the outlook remains cautious due to structural challenges in the paper sector. Strategic focus on high-margin segments like cosmetic cardboard and digital printing could offset broader industry declines, but sustained efficiency improvements will be critical to maintaining profitability.

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