investorscraft@gmail.com

Intrinsic Value of Ohara Inc. (5218.T)

Previous Close¥1,096.00
Intrinsic Value
Upside potential
Previous Close
¥1,096.00

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

Ohara Inc. is a specialized manufacturer of high-performance glass materials catering to optical and electronics industries. The company operates in a niche segment, producing optical glass, low Tg optical glasses for mold lenses, and ultra-low expansion glass-ceramics, among other precision materials. Its products are critical for applications such as DWDM filters, magnetic head testers, and lithium-ion conductive components, positioning it as a key supplier in advanced manufacturing. Ohara serves both domestic and international markets, leveraging its technical expertise to maintain a competitive edge in high-transmission and low-photoelastic constant glass. The company’s measurement and analysis services further enhance its value proposition, offering clients comprehensive material characterization. While the optical and electronics glass market is highly specialized, Ohara’s long-standing reputation since 1935 and focus on R&D-driven innovation help it sustain relevance amid evolving industry demands.

Revenue Profitability And Efficiency

Ohara reported revenue of JPY 27.9 billion for FY 2024, with net income of JPY 1.57 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 2.74 billion, indicating efficient cash generation relative to its capital expenditures of JPY 1.62 billion. The company’s ability to maintain positive cash flow despite its specialized niche suggests disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 64.36 underscores its earnings power in a capital-intensive industry. Ohara’s balance between R&D investments and operational efficiency is evident in its ability to sustain profitability while funding innovation. Its cash reserves of JPY 15.16 billion provide flexibility for strategic initiatives or further technological advancements.

Balance Sheet And Financial Health

Ohara maintains a solid financial position with JPY 15.16 billion in cash and equivalents against total debt of JPY 5.86 billion, indicating a healthy liquidity buffer. The low debt-to-equity ratio suggests prudent leverage management, supporting long-term stability. Its strong cash position mitigates risks associated with cyclical demand in its end markets.

Growth Trends And Dividend Policy

Growth trends appear steady, supported by demand for precision glass in electronics and optics. The company’s dividend payout of JPY 23 per share reflects a commitment to shareholder returns, though its yield remains conservative. Future growth may hinge on expanding applications for its materials in emerging technologies like advanced optics and energy storage.

Valuation And Market Expectations

With a market cap of JPY 24.99 billion, Ohara trades at a moderate valuation, reflecting its niche market position and stable earnings. The beta of 0.592 indicates lower volatility compared to the broader market, aligning with its defensive characteristics. Investors likely view the company as a steady performer rather than a high-growth opportunity.

Strategic Advantages And Outlook

Ohara’s strategic advantages lie in its technical expertise and long-term industry relationships. The outlook remains cautiously optimistic, with potential growth tied to advancements in optical and electronic applications. However, reliance on specialized markets necessitates continuous innovation to maintain competitiveness. The company’s strong balance sheet positions it well to navigate sector-specific challenges.

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