investorscraft@gmail.com

Intrinsic ValueOhmura Shigyo Co.,Ltd. (3953.T)

Previous Close¥811.00
Intrinsic Value
Upside potential
Previous Close
¥811.00

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

Ohmura Shigyo Co., Ltd. operates in Japan's packaging and containers sector, specializing in the manufacture and sale of cardboard-based solutions. The company produces a diverse range of products, including sheets, cases, cardboard pallets, and labels, catering primarily to industrial and logistical needs. Its secondary materials segment further enhances its value proposition, positioning it as a versatile supplier in the domestic market. Ohmura Shigyo serves a broad clientele, leveraging its long-standing expertise since its founding in 1965 to maintain reliability and quality. The company’s focus on sustainable and functional packaging aligns with growing industry trends toward eco-friendly solutions. While it operates in a competitive space dominated by larger players, its niche specialization and regional presence provide stability. The firm’s headquarters in Chigasaki, Japan, underscores its localized operational focus, though its market reach extends across industrial and commercial sectors requiring durable and cost-effective packaging.

Revenue Profitability And Efficiency

Ohmura Shigyo reported revenue of ¥5.74 billion for FY 2024, with net income of ¥248.6 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at ¥633.9 million, indicating solid cash generation relative to earnings. Capital expenditures of ¥216.9 million suggest moderate reinvestment, aligning with the company’s steady but conservative growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥69.64 demonstrates modest but stable earnings power. With operating cash flow significantly exceeding net income, Ohmura Shigyo exhibits efficient working capital management. Its capital-light model, evidenced by low capex relative to cash flow, supports consistent returns without excessive reinvestment demands.

Balance Sheet And Financial Health

Ohmura Shigyo maintains a strong liquidity position, with cash and equivalents of ¥3.15 billion against total debt of ¥288 million, resulting in a robust net cash position. This conservative balance sheet structure minimizes financial risk and provides flexibility for potential strategic initiatives or dividend commitments.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than aggressive, with revenue and earnings reflecting stability in its core markets. A dividend per share of ¥60 indicates a shareholder-friendly policy, supported by ample cash reserves and low leverage. The payout ratio remains sustainable, aligning with its mature industry positioning.

Valuation And Market Expectations

With a market capitalization of ¥2.67 billion, Ohmura Shigyo trades at a P/E ratio of approximately 10.7x, suggesting modest market expectations. Its low beta of 0.175 implies limited sensitivity to broader market volatility, typical of a niche industrial player with predictable cash flows.

Strategic Advantages And Outlook

Ohmura Shigyo’s strengths lie in its specialized product offerings and financial conservatism. While growth may be constrained by its regional focus, its stable cash flows and strong balance sheet provide resilience. The company is well-positioned to capitalize on sustained demand for packaging solutions, though scalability beyond Japan remains a potential challenge.

Sources

Company filings, market data

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