investorscraft@gmail.com

Intrinsic ValueSuperbag Company, Limited (3945.T)

Previous Close¥2,815.00
Intrinsic Value
Upside potential
Previous Close
¥2,815.00

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

Superbag Company, Limited operates as a specialized manufacturer of paper and plastic shopping bags, serving both domestic and international markets. The company’s operations are segmented into Paper Products, Chemicals, and Other Businesses, reflecting its diversified approach within the industrial materials sector. With a history dating back to 1905, Superbag has established itself as a reliable supplier in Japan’s packaging industry, leveraging its expertise in sustainable material solutions. The company’s market position is reinforced by its ability to cater to retail and commercial clients seeking eco-friendly packaging alternatives, though it faces competition from larger global players. Its long-standing presence and niche focus provide stability, but growth is tempered by the maturity of its core markets and shifting regulatory landscapes around single-use plastics.

Revenue Profitability And Efficiency

Superbag reported revenue of JPY 26.8 billion for FY 2024, with net income of JPY 866 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 1.04 billion, indicating efficient working capital management. Capital expenditures of JPY -358 million suggest a conservative approach to reinvestment, prioritizing liquidity over aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 570.76 demonstrates its ability to generate earnings despite operating in a competitive and cost-sensitive industry. With a beta of -0.382, Superbag exhibits low correlation to broader market movements, suggesting resilience but limited growth momentum. The balance between debt and cash reserves indicates prudent capital allocation.

Balance Sheet And Financial Health

Superbag maintains a solid financial position with JPY 2.58 billion in cash and equivalents, offset by total debt of JPY 3.76 billion. This leverage ratio is manageable given its stable cash flows, though the company’s ability to service debt depends on sustained operational efficiency. The absence of significant liquidity risks is a positive signal for investors.

Growth Trends And Dividend Policy

Growth trends appear muted, reflecting the mature nature of the packaging industry. However, the company’s dividend per share of JPY 110 underscores a commitment to shareholder returns, supported by consistent earnings. Future growth may hinge on innovation in sustainable materials or geographic expansion, though no major initiatives have been disclosed.

Valuation And Market Expectations

With a market capitalization of JPY 3.62 billion, Superbag trades at a modest valuation, aligning with its niche market role and steady but unspectacular financial performance. Investors likely view the company as a stable, low-growth entity, with its negative beta further emphasizing its defensive characteristics.

Strategic Advantages And Outlook

Superbag’s strategic advantages lie in its long-term industry presence and specialization in eco-friendly packaging solutions. However, the outlook remains cautious due to regulatory pressures on plastics and limited diversification. The company’s ability to adapt to sustainability trends will be critical for maintaining relevance in a evolving market.

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