investorscraft@gmail.com

Intrinsic ValueBridgestone Corporation (5108.T)

Previous Close¥3,485.00
Intrinsic Value
Upside potential
Previous Close
¥3,485.00

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

Bridgestone Corporation is a global leader in the tire and rubber industry, operating primarily through its Tires and Diversified Products segments. The company serves a broad range of markets, including automotive, construction, mining, and agriculture, with a diversified product portfolio that includes tires for passenger cars, trucks, and industrial machinery, as well as automotive parts, polyurethane foam, and sporting goods. Bridgestone’s revenue model is driven by both product sales and value-added services such as maintenance, IT/sensing solutions, and retreading services, which enhance customer retention and recurring revenue streams. The company maintains a strong competitive position through its technological innovation, extensive distribution network, and brand recognition, particularly in high-performance and specialty tire segments. Bridgestone’s global footprint, with operations spanning Japan, the U.S., Europe, and emerging markets, allows it to capitalize on regional demand variations and mitigate market-specific risks. Its focus on sustainability and advanced mobility solutions further strengthens its market positioning in an industry increasingly shaped by environmental regulations and digital transformation.

Revenue Profitability And Efficiency

Bridgestone reported revenue of JPY 4.43 trillion for the fiscal year ending December 2024, reflecting its strong market presence and diversified product offerings. Net income stood at JPY 285 billion, with diluted EPS of JPY 415.76, indicating robust profitability. Operating cash flow was JPY 548.8 billion, supported by efficient working capital management, while capital expenditures of JPY 299.3 billion highlight ongoing investments in production capacity and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which exceeds net income, suggesting high-quality earnings. Bridgestone’s capital efficiency is evident in its disciplined capex strategy, balancing growth investments with shareholder returns. The firm’s diversified revenue streams and global operations provide resilience against cyclical downturns in specific regions or industries.

Balance Sheet And Financial Health

Bridgestone maintains a solid balance sheet with JPY 706.7 billion in cash and equivalents, providing ample liquidity. Total debt of JPY 727.7 billion is manageable relative to its cash position and operating cash flow. The company’s financial health is further supported by its ability to fund capex and dividends without excessive leverage, positioning it well for both growth and economic uncertainties.

Growth Trends And Dividend Policy

Bridgestone’s growth is driven by demand for high-performance tires, expansion in emerging markets, and technological advancements in mobility solutions. The company’s dividend policy, with a payout of JPY 210 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Future growth may hinge on its ability to innovate in sustainable and smart tire technologies.

Valuation And Market Expectations

With a market capitalization of JPY 4.14 trillion and a beta of 1.03, Bridgestone is valued as a stable yet growth-oriented player in the auto parts sector. Investors likely anticipate steady performance, supported by its global diversification and leadership in tire technology, though macroeconomic factors such as raw material costs and automotive demand cycles could influence valuation multiples.

Strategic Advantages And Outlook

Bridgestone’s strategic advantages include its strong brand, technological expertise, and global supply chain. The company is well-positioned to benefit from trends in electric vehicles and autonomous driving, which require specialized tire solutions. Its focus on sustainability and digital services aligns with long-term industry shifts, though competitive pressures and input cost volatility remain key challenges. The outlook remains positive, assuming continued execution on innovation and cost management.

Sources

Company filings, Bloomberg

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