investorscraft@gmail.com

Intrinsic ValueShowa Paxxs Corporation (3954.T)

Previous Close¥3,290.00
Intrinsic Value
Upside potential
Previous Close
¥3,290.00

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

Showa Paxxs Corporation operates in the packaging and containers industry, specializing in the manufacture and sale of Kraft paper bags, polyethylene heavy bags, and other specialized packaging solutions. The company serves diverse markets, including food, agriculture, and industrial sectors, with products like flash pinch bags, double pinch bags, and Showa traceability systems. Its revenue model is driven by both domestic and international sales, complemented by real estate leasing, which provides a stable secondary income stream. Showa Paxxs has established a strong market position in Japan, leveraging its long-standing expertise since its founding in 1935. The company differentiates itself through innovative packaging solutions, such as the eco-friendly 'echo' bags and automated packaging machine equipment, catering to modern sustainability and efficiency demands. While competition in the packaging sector is intense, Showa Paxxs maintains relevance through product diversification and technological integration, positioning itself as a reliable partner for bulk and specialty packaging needs.

Revenue Profitability And Efficiency

Showa Paxxs reported revenue of JPY 21.65 billion for FY 2024, with net income of JPY 962 million, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 992 million, indicating efficient cash generation relative to earnings. Capital expenditures of JPY 738 million suggest ongoing investments in production capabilities, though the company maintains a conservative approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 216.74 demonstrates moderate earnings power, supported by stable demand for its packaging solutions. Operating cash flow coverage of capital expenditures highlights prudent capital allocation, with a focus on sustaining core operations while limiting excessive leverage.

Balance Sheet And Financial Health

Showa Paxxs maintains a robust balance sheet, with JPY 8.45 billion in cash and equivalents against total debt of JPY 1.24 billion, indicating strong liquidity. The low debt-to-equity ratio suggests minimal financial risk, providing flexibility for future investments or dividend increases.

Growth Trends And Dividend Policy

Revenue growth appears steady, though modest, reflecting the mature nature of the packaging industry. The company’s dividend per share of JPY 40 signals a commitment to shareholder returns, supported by consistent cash flow generation. Future growth may hinge on expanding international sales or introducing higher-margin products.

Valuation And Market Expectations

With a market capitalization of JPY 8.39 billion, Showa Paxxs trades at a P/E ratio of approximately 8.7, suggesting modest market expectations. The negative beta of -0.06 indicates low correlation with broader market movements, appealing to defensive investors.

Strategic Advantages And Outlook

Showa Paxxs benefits from its long-standing industry presence and diversified product portfolio. The outlook remains stable, with potential upside from sustainability-driven packaging trends and operational efficiency improvements. However, reliance on domestic markets and competitive pressures may limit rapid expansion.

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