investorscraft@gmail.com

Intrinsic ValueFujipream Corporation (4237.T)

Previous Close¥365.00
Intrinsic Value
Upside potential
Previous Close
¥365.00

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

Fujipream Corporation operates in the technology hardware sector, specializing in optical filters, photovoltaic modules, and precision manufacturing equipment. The company serves diverse industries, including consumer electronics, automotive, and renewable energy, with products like LCD materials, touch panel sensors, and solar power systems. Its integrated approach—spanning design, manufacturing, and installation—positions it as a niche player in Japan’s high-tech manufacturing ecosystem. Fujipream’s expertise in optical and semiconductor-related equipment allows it to cater to specialized demand in display technologies and clean energy solutions. While its market share is modest, its diversified product portfolio and vertical integration provide resilience against sector-specific downturns. The company’s focus on R&D-intensive applications, such as shatterproof glass and robotic packaging systems, underscores its commitment to innovation in industrial and consumer markets. However, competition from larger global manufacturers and reliance on domestic demand may limit scalability.

Revenue Profitability And Efficiency

Fujipream reported revenue of ¥13.25 billion for FY2024, with net income of ¥574 million, reflecting a narrow but stable margin. Operating cash flow stood at ¥1.6 billion, supported by disciplined cost management. Capital expenditures of ¥341 million indicate moderate reinvestment, aligning with its focus on incremental technological upgrades rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥20.09 demonstrates modest earnings power, constrained by competitive pressures and fixed costs in precision manufacturing. Its capital efficiency is balanced, with cash reserves of ¥5.25 billion against total debt of ¥5.56 billion, suggesting prudent leverage but limited room for error in cyclical downturns.

Balance Sheet And Financial Health

Fujipream maintains a solid liquidity position, with cash and equivalents covering nearly all its debt. However, the near-parity between cash and total debt highlights a leveraged balance sheet, requiring careful monitoring of interest coverage and operational cash generation to sustain financial flexibility.

Growth Trends And Dividend Policy

Growth appears muted, with revenue stability outweighing expansion. A dividend of ¥6 per share signals a shareholder-friendly policy, though payout ratios remain conservative given earnings volatility. The company’s focus on solar and optical technologies may benefit from long-term energy trends, but near-term growth catalysts are unclear.

Valuation And Market Expectations

At a market cap of ¥9.69 billion, Fujipream trades at a modest multiple, reflecting its niche position and limited growth visibility. A beta of 0.618 suggests lower volatility relative to the market, aligning with its stable but unspectacular financial profile.

Strategic Advantages And Outlook

Fujipream’s strengths lie in its specialized manufacturing capabilities and diversified applications, from automotive displays to solar modules. However, reliance on domestic markets and competition from scaled peers pose risks. The outlook hinges on its ability to innovate in high-margin segments while managing debt and cyclical demand.

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