investorscraft@gmail.com

Intrinsic ValueShinpo Co., Ltd. (5903.T)

Previous Close¥1,208.00
Intrinsic Value
Upside potential
Previous Close
¥1,208.00

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

Shinpo Co., Ltd. operates in the industrial machinery sector, specializing in the design, manufacture, and sale of smokeless roasters and related kitchen equipment. The company serves both domestic and international markets, offering a diverse product lineup that includes electric, gas, and charcoal-fired roasters, alongside complementary accessories and cleaning solutions. Its integrated approach—combining product sales with installation and maintenance services—positions it as a full-service provider in the commercial kitchen equipment space. Shinpo’s focus on smokeless technology aligns with growing demand for environmentally conscious and energy-efficient solutions in the foodservice industry. The company’s niche expertise and after-sales support reinforce its competitive edge, particularly in Japan, where it maintains a strong regional presence. While it faces competition from larger industrial machinery firms, Shinpo’s specialization in high-performance roasters and deodorization systems allows it to carve out a defensible market position.

Revenue Profitability And Efficiency

Shinpo reported revenue of ¥7.21 billion for the fiscal year ending June 2024, with net income of ¥661 million, reflecting a net margin of approximately 9.2%. The company’s operating cash flow of ¥788 million underscores its ability to convert sales into cash, while modest capital expenditures of ¥63 million suggest disciplined reinvestment. These metrics indicate stable profitability and efficient operational execution.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥116.78 demonstrates solid earnings power relative to its market capitalization. With minimal total debt of ¥112 million and a cash reserve of ¥3.33 billion, Shinpo maintains a conservative capital structure. Its low beta of 0.263 suggests limited sensitivity to broader market volatility, further highlighting its financial stability.

Balance Sheet And Financial Health

Shinpo’s balance sheet is robust, with cash and equivalents covering nearly 30x its total debt. The negligible debt load and high liquidity position the company favorably for both organic growth and potential strategic investments. This conservative financial approach mitigates risk and supports long-term resilience.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, Shinpo’s dividend payout of ¥40 per share signals a commitment to shareholder returns. The company’s focus on smokeless technology and energy-efficient systems aligns with global trends toward sustainability, potentially driving future demand. However, its small scale may limit expansion opportunities without strategic partnerships.

Valuation And Market Expectations

At a market cap of ¥6.69 billion, Shinpo trades at a P/E ratio of approximately 10.1x, based on its trailing EPS. This valuation reflects moderate investor expectations, balancing the company’s niche market position with its limited growth visibility. The low beta suggests it is viewed as a stable, low-volatility holding.

Strategic Advantages And Outlook

Shinpo’s specialization in smokeless roasters and integrated service offerings provides a defensible niche. Its strong balance sheet and cash generation support flexibility in navigating market shifts. However, reliance on the cyclical foodservice industry and regional concentration in Japan pose risks. The company’s outlook hinges on its ability to innovate and expand its international footprint.

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