investorscraft@gmail.com

Intrinsic ValueBunka Shutter Co., Ltd. (5930.T)

Previous Close¥2,021.00
Intrinsic Value
Upside potential
Previous Close
¥2,021.00

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

Bunka Shutter Co., Ltd. operates as a specialized manufacturer and distributor of high-performance shutters and construction materials in Japan, serving both residential and commercial markets. The company’s product portfolio includes electric wide-grill shutters, fire-resistant shutters, movable partitions, and steel doors, catering to diverse needs such as security, insulation, and disaster prevention. Its offerings also extend to maintenance services and building refurbishment, reinforcing its role as a comprehensive solutions provider in the construction sector. Bunka Shutter has established a strong market presence through its focus on innovation, durability, and compliance with Japanese building standards. The company’s niche expertise in lightweight, high-speed, and fireproof shutters positions it as a leader in a competitive but fragmented industry. By integrating recycled materials and energy-efficient designs, it aligns with Japan’s sustainability trends, further differentiating itself from generic competitors. Its headquarters in Tokyo and nationwide operations ensure proximity to key urban demand centers, supporting steady revenue streams from both new installations and aftermarket services.

Revenue Profitability And Efficiency

Bunka Shutter reported revenue of JPY 221.1 billion for FY 2024, with net income of JPY 10.6 billion, reflecting a net margin of approximately 4.8%. Operating cash flow stood at JPY 15.6 billion, though capital expenditures of JPY 4.6 billion indicate ongoing investments in production capacity or technology. The company’s moderate profitability suggests efficient cost management in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 157.11 underscores the company’s ability to generate earnings despite competitive pressures. With a beta of 0.39, Bunka Shutter exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The balance between debt (JPY 21.5 billion) and cash reserves (JPY 40.2 billion) indicates prudent capital allocation and liquidity management.

Balance Sheet And Financial Health

The company maintains a solid financial position, with cash and equivalents covering nearly twice its total debt. A debt-to-equity ratio derived from available data suggests conservative leverage, aligning with its stable but slow-growth industry. This strength supports dividend payouts and potential reinvestment in R&D or market expansion.

Growth Trends And Dividend Policy

Bunka Shutter’s growth is likely tied to Japan’s construction activity and retrofitting demand, with limited exposure to international markets. A dividend of JPY 74 per share reflects a commitment to shareholder returns, though yield calculations depend on current share price. The lack of explicit revenue growth figures warrants caution in projecting future trends.

Valuation And Market Expectations

At a market cap of JPY 151.4 billion, the company trades at a P/E ratio of approximately 14.3x, in line with industrials peers. Low beta and steady dividends may attract value investors, but the absence of aggressive growth catalysts could limit upside potential.

Strategic Advantages And Outlook

Bunka Shutter’s competitive edge lies in its specialized product range and adherence to stringent Japanese quality standards. Its focus on fireproof and eco-friendly materials aligns with regulatory and consumer trends. However, reliance on domestic demand and an aging population pose long-term risks. Strategic initiatives in automation or overseas partnerships could diversify revenue streams.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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