investorscraft@gmail.com

Intrinsic ValueWacom Co., Ltd. (6727.T)

Previous Close¥746.00
Intrinsic Value
Upside potential
Previous Close
¥746.00

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

Wacom Co., Ltd. is a global leader in digital pen and display technology, specializing in intuitive input solutions for creative professionals, businesses, and consumers. The company operates in the computer hardware sector, with a core revenue model driven by the sale of pen tablets, interactive displays, and stylus accessories, complemented by software and cloud services. Its product portfolio includes high-end offerings like the Cintiq Pro series for professional artists and designers, as well as entry-level devices such as the Wacom One, catering to hobbyists and students. Wacom also supplies sensor components to OEMs in the smartphone and tablet markets, diversifying its revenue streams. The company holds a strong competitive position due to its proprietary electromagnetic resonance technology, which ensures precision and low latency in pen input. While facing competition from tech giants like Apple and Microsoft, Wacom maintains differentiation through its focus on niche creative markets and cross-platform compatibility. Its brand is synonymous with reliability in digital artistry, supported by a loyal customer base and partnerships with leading software developers.

Revenue Profitability And Efficiency

Wacom reported revenue of ¥118.8 billion for FY2024, with net income of ¥4.56 billion, reflecting a net margin of approximately 3.8%. Operating cash flow stood at ¥17.5 billion, demonstrating solid cash generation despite capital expenditures of ¥2.32 billion. The company's profitability metrics suggest moderate efficiency, with room for improvement in scaling higher-margin software and services alongside hardware sales.

Earnings Power And Capital Efficiency

Diluted EPS of ¥29.64 indicates stable earnings power, supported by Wacom's diversified product mix and global distribution. The company's capital efficiency is adequate, with investments focused on R&D for next-gen input technologies and expanding its ecosystem of creative tools. However, its reliance on hardware sales exposes it to cyclical demand and component cost fluctuations.

Balance Sheet And Financial Health

Wacom maintains a conservative balance sheet with ¥31.7 billion in cash and equivalents against ¥14 billion in total debt, providing liquidity for strategic initiatives. The debt-to-equity ratio appears manageable, though the company could optimize its capital structure further to reduce interest expenses and fund growth opportunities more aggressively.

Growth Trends And Dividend Policy

Growth has been steady but not explosive, with the company leveraging trends in digital content creation and remote work. Wacom's dividend payout of ¥22 per share reflects a commitment to shareholder returns, though the yield remains modest. Future growth may hinge on software monetization and expansion into emerging markets with mid-tier products.

Valuation And Market Expectations

At a market cap of ¥80.9 billion, Wacom trades at a P/E multiple that aligns with its mid-tier tech peers. Investors likely price in expectations of gradual innovation in creative tools and stable demand from professional users, balanced against competition from integrated solutions like iPad Pro.

Strategic Advantages And Outlook

Wacom's key strengths lie in its brand equity, technological expertise in pen input, and deep integration with creative software. The outlook is cautiously optimistic, with opportunities in education and enterprise digitization offset by macroeconomic headwinds. Strategic partnerships and software-as-a-service models could enhance long-term resilience.

Sources

Company filings, Bloomberg

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