investorscraft@gmail.com

Intrinsic ValueIshizuka Glass Co., Ltd. (5204.T)

Previous Close¥2,969.00
Intrinsic Value
Upside potential
Previous Close
¥2,969.00

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

Ishizuka Glass Co., Ltd. operates in the packaging and containers industry, specializing in glass bottles, tableware, and related products. The company serves both domestic and international markets with a diversified portfolio that includes PET bottle preforms, recycled resins, ceramic products, and paper packaging solutions for beverages. Its advanced glass products, such as antimicrobial and anti-mite variants, highlight its innovation in material science. Ishizuka Glass maintains a strong position in Japan's packaging sector, leveraging its long-standing expertise since its founding in 1819. The company also engages in ancillary activities like freight transportation and equipment design, enhancing its integrated supply chain capabilities. Its role as an agent for filling machines further diversifies revenue streams, positioning it as a versatile player in the consumer cyclical sector. With a focus on sustainability through recycled materials and advanced glass technologies, Ishizuka Glass aligns with growing environmental demands in packaging.

Revenue Profitability And Efficiency

For FY 2025, Ishizuka Glass reported revenue of JPY 55.99 billion and net income of JPY 3.09 billion, reflecting a net margin of approximately 5.5%. The company generated JPY 7.17 billion in operating cash flow, though capital expenditures of JPY 8.49 billion indicate significant reinvestment. This suggests a balance between profitability and growth-oriented spending, with efficiency metrics requiring deeper context for full interpretation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 739.02 underscores its earnings capability, supported by stable cash flow generation. However, the high capital expenditure relative to operating cash flow signals aggressive investment in capacity or technology, which may impact short-term capital efficiency. The net income-to-revenue ratio indicates moderate but consistent earnings power in a competitive industry.

Balance Sheet And Financial Health

Ishizuka Glass holds JPY 4.91 billion in cash and equivalents against total debt of JPY 29.47 billion, reflecting a leveraged but manageable position. The debt level suggests reliance on financing for operations or expansion, though the company’s long-standing market presence may mitigate liquidity risks. Further analysis of debt maturity and interest coverage would provide clearer insights into financial health.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with reinvestment evident in its capital expenditures. A dividend of JPY 60 per share indicates a shareholder-friendly policy, though the payout ratio remains modest relative to earnings. Future growth may hinge on demand for sustainable packaging and advanced glass products, aligning with global trends.

Valuation And Market Expectations

With a market cap of JPY 10.14 billion and a beta of 0.21, Ishizuka Glass exhibits low volatility relative to the market. The valuation reflects its niche positioning and stable cash flows, though investor expectations likely center on its ability to capitalize on sustainability trends and international expansion.

Strategic Advantages And Outlook

Ishizuka Glass benefits from its heritage, diversified product line, and focus on innovative materials like antimicrobial glass. Challenges include competitive pressures and debt management, but its alignment with eco-friendly packaging trends positions it for long-term resilience. The outlook remains cautiously optimistic, contingent on execution in a cost-sensitive industry.

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