investorscraft@gmail.com

Intrinsic ValueRiso Kagaku Corporation (6413.T)

Previous Close¥1,216.00
Intrinsic Value
Upside potential
Previous Close
¥1,216.00

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

Riso Kagaku Corporation operates in the printing equipment and real estate sectors, with a strong presence in Japan and select international markets. The company specializes in digital printing solutions, including production printers, full-color inkjet printers, and digital duplicators under well-known brands like VALEZUS, ComColor, and RISOGRAPH. Its products cater to educational institutions, government agencies, and corporate clients, emphasizing efficiency and cost-effectiveness in high-volume printing. Beyond hardware, Riso Kagaku engages in leasing real estate and digital communication services, diversifying its revenue streams. The company holds a niche position in the competitive computer hardware industry, leveraging its long-standing reputation for reliability and innovation in digital duplication technology. Its market positioning is reinforced by a focus on sustainability and adaptability to evolving digital communication needs.

Revenue Profitability And Efficiency

Riso Kagaku reported revenue of JPY 74.6 billion for FY 2024, with net income reaching JPY 4.8 billion, reflecting a stable profitability margin. Operating cash flow stood at JPY 6.5 billion, indicating efficient cash generation from core operations. Capital expenditures were modest at JPY 348 million, suggesting disciplined investment in maintaining and upgrading its production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 72.73 demonstrates solid earnings power, supported by its diversified business model. With minimal total debt of JPY 24 million and robust cash reserves of JPY 20.8 billion, Riso Kagaku maintains strong capital efficiency, allowing for reinvestment and shareholder returns without significant financial strain.

Balance Sheet And Financial Health

Riso Kagaku’s balance sheet is healthy, with substantial cash and equivalents outweighing its negligible debt. This low-leverage position provides financial flexibility and resilience against market fluctuations. The company’s conservative financial management underscores its ability to sustain operations and pursue strategic initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

While growth trends are not explicitly detailed, the company’s consistent profitability and JPY 50 dividend per share suggest a commitment to returning value to shareholders. Its focus on digital printing innovation and real estate leasing may offer avenues for incremental growth, though broader industry shifts toward digitalization could influence future performance.

Valuation And Market Expectations

With a market capitalization of JPY 70.7 billion and a beta of 0.34, Riso Kagaku is perceived as a low-volatility investment. The modest valuation reflects its niche market position and steady, albeit not explosive, growth prospects. Investors likely value the company for its stability and dividend yield rather than high-growth potential.

Strategic Advantages And Outlook

Riso Kagaku’s strategic advantages lie in its established brand reputation, diversified revenue streams, and strong financial health. The outlook remains cautiously optimistic, with opportunities in digital printing advancements and real estate leasing. However, the company must navigate competitive pressures and technological disruptions to sustain its market position over the long term.

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