investorscraft@gmail.com

Intrinsic ValueTaisei Lamick Co., Ltd. (4994.T)

Previous Close¥2,581.00
Intrinsic Value
Upside potential
Previous Close
¥2,581.00

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

Taisei Lamick Co., Ltd. operates in the packaging and containers industry, specializing in liquid and paste packaging solutions. The company’s core revenue model is driven by the development and sale of high-performance packaging films, filling machines, and peripheral equipment, primarily serving the Japanese market. Its XA-series films and DANGAN-series filling machines cater to industries requiring precision and reliability in liquid packaging, positioning it as a niche player in the sector. Taisei Lamick’s market position is reinforced by its long-standing expertise, having been founded in 1966, and its focus on managed apparatus and IT-related products, which add value to its offerings. While the company operates in a competitive consumer cyclical sector, its specialized product portfolio and regional dominance in Japan provide a stable revenue base. The firm’s ability to innovate within its niche, combined with its historical presence, allows it to maintain relevance despite broader industry pressures.

Revenue Profitability And Efficiency

Taisei Lamick reported revenue of JPY 28.03 billion for FY 2024, with net income of JPY 1.08 billion, reflecting a net margin of approximately 3.9%. The company generated JPY 2.48 billion in operating cash flow, though capital expenditures of JPY 2.09 billion indicate significant reinvestment. Its diluted EPS of JPY 170.33 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its stable revenue stream and disciplined cost management, as evidenced by its positive operating cash flow. Capital efficiency appears balanced, with capex nearly offsetting operating cash flow, suggesting a focus on maintaining or expanding operational capabilities rather than aggressive growth.

Balance Sheet And Financial Health

Taisei Lamick maintains a strong balance sheet, with JPY 5.16 billion in cash and equivalents and minimal total debt of JPY 276.86 million. This low leverage and healthy liquidity position underscore the company’s financial stability and ability to weather economic fluctuations.

Growth Trends And Dividend Policy

The company’s growth trends are modest, with its market capitalization of JPY 15.45 billion reflecting steady but not explosive expansion. Taisei Lamick’s dividend policy is conservative, offering JPY 70 per share, which aligns with its focus on sustainable returns rather than high payout ratios.

Valuation And Market Expectations

With a beta of 0.294, Taisei Lamick is perceived as a low-volatility investment, likely appealing to risk-averse investors. Its valuation metrics, including P/E and cash flow multiples, would require deeper industry benchmarking to assess relative attractiveness.

Strategic Advantages And Outlook

Taisei Lamick’s strategic advantages lie in its specialized product offerings and entrenched market position in Japan. The outlook remains stable, supported by its financial health and niche focus, though broader industry shifts toward sustainability and automation may present both challenges and opportunities.

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