investorscraft@gmail.com

Intrinsic ValueThe Pack Corporation (3950.T)

Previous Close¥1,295.00
Intrinsic Value
Upside potential
Previous Close
¥1,295.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Pack Corporation operates in the packaging and containers industry, specializing in paper and plastic packaging solutions for diverse applications. Its product portfolio includes paper bags, corrugated boxes, gift packaging, and flexible films, catering to industries such as food, pharmaceuticals, and retail. The company differentiates itself through integrated printing services, offering offset and gravure printing for high-quality branding and packaging customization. With a heritage dating back to 1878, The Pack Corporation has established a strong domestic presence in Japan while expanding internationally. Its focus on eco-friendly products aligns with global sustainability trends, enhancing its competitive positioning. The company serves both B2B and B2C markets, leveraging its expertise in functional and decorative packaging to meet evolving consumer and industrial demands. Its diversified product range and printing capabilities provide resilience against sector-specific downturns, reinforcing its market stability.

Revenue Profitability And Efficiency

The Pack Corporation reported revenue of JPY 101.5 billion for FY 2024, with net income of JPY 6.3 billion, reflecting a net margin of approximately 6.2%. Operating cash flow stood at JPY 7.1 billion, indicating solid cash generation. Capital expenditures of JPY 4.8 billion suggest ongoing investments in production capabilities, though free cash flow remains positive. The company’s efficiency is underscored by its ability to maintain profitability in a competitive industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 333.34 highlights the company’s earnings power, supported by stable demand for packaging solutions. The modest total debt of JPY 82 million relative to cash reserves of JPY 15.2 billion demonstrates strong capital efficiency. The low beta of 0.287 suggests lower volatility compared to the broader market, reflecting steady operational performance and investor confidence.

Balance Sheet And Financial Health

The Pack Corporation maintains a robust balance sheet, with cash and equivalents exceeding total debt by a significant margin. This liquidity position provides flexibility for strategic initiatives or weathering economic downturns. The near-negligible debt level minimizes financial risk, reinforcing the company’s financial health and capacity for sustained growth.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on eco-products and international expansion could drive future growth. A dividend per share of JPY 118 indicates a shareholder-friendly policy, supported by stable cash flows. The dividend yield, though not calculable without the share price, aligns with the company’s conservative yet rewarding capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of JPY 58.1 billion, the company trades at a P/E ratio of approximately 9.2x based on diluted EPS. This valuation suggests moderate market expectations, potentially reflecting the mature nature of the packaging industry. Investors may value the company for its stability and dividend yield rather than high growth prospects.

Strategic Advantages And Outlook

The Pack Corporation’s long-standing industry expertise, diversified product offerings, and commitment to sustainability provide strategic advantages. Its ability to adapt to eco-friendly packaging trends positions it well for regulatory and consumer shifts. The outlook remains stable, supported by consistent demand for packaging solutions and prudent financial management. Challenges may include rising raw material costs, but the company’s operational resilience should mitigate risks.

Sources

Company description, financial data, and market metrics provided in the input.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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