investorscraft@gmail.com

Intrinsic ValueCorona Corporation (5909.T)

Previous Close¥950.00
Intrinsic Value
Upside potential
Previous Close
¥950.00

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

Corona Corporation is a Japan-based manufacturer specializing in kerosene heating appliances, including fan heaters and portable heaters, alongside household electrical products like dehumidifiers. Operating in the consumer cyclical sector, the company serves a niche but stable demand for energy-efficient heating solutions in Japan’s residential and commercial markets. Its long-standing presence since 1937 underscores its entrenched position in a mature industry, where brand reliability and product durability are key competitive factors. While the kerosene heater market faces gradual decline due to environmental concerns and electrification trends, Corona maintains relevance through localized demand, particularly in rural and older urban areas where kerosene remains a cost-effective heating option. The company’s secondary focus on household appliances diversifies its revenue streams, though its market share in this segment is modest compared to larger electronics conglomerates. Corona’s conservative approach and regional focus limit its global exposure but provide resilience against broader economic volatility.

Revenue Profitability And Efficiency

Corona reported revenue of JPY 82.05 billion for FY 2024, with net income of JPY 1.31 billion, reflecting thin margins typical of the competitive appliances sector. Operating cash flow was negative (JPY -210 million), likely due to working capital adjustments or timing differences, while capital expenditures of JPY -1.86 billion suggest ongoing investments in production or product updates. The company’s lack of debt strengthens its financial flexibility.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 44.74, indicating modest earnings power relative to its market cap. The zero-debt balance sheet enhances capital efficiency, though the negative operating cash flow raises questions about short-term liquidity management. The company’s beta of 0.17 signals low volatility, aligning with its stable but low-growth profile.

Balance Sheet And Financial Health

Corona’s balance sheet is robust, with JPY 5.88 billion in cash and no debt, underscoring a conservative financial strategy. This positions the company to weather cyclical downturns or invest opportunistically, though its negative operating cash flow warrants monitoring for sustained liquidity pressures.

Growth Trends And Dividend Policy

Growth prospects appear muted given the declining kerosene heater market, but the dividend payout (JPY 28 per share) suggests a commitment to shareholder returns. The lack of debt and steady cash reserves support this policy, though reinvestment needs may limit future dividend hikes absent revenue diversification.

Valuation And Market Expectations

At a market cap of JPY 26.08 billion, Corona trades at a P/E of ~20x, reflecting modest expectations for a company in a mature industry. The low beta implies investors view it as a defensive holding, albeit with limited upside potential.

Strategic Advantages And Outlook

Corona’s strengths lie in its niche market expertise and debt-free balance sheet, but reliance on a declining product category poses long-term risks. Strategic shifts toward electrified heating or expanded appliance lines could mitigate this, though execution remains untested. The outlook is stable but constrained by sector headwinds.

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