investorscraft@gmail.com

Intrinsic ValueEIZO Corporation (6737.T)

Previous Close¥2,161.00
Intrinsic Value
Upside potential
Previous Close
¥2,161.00

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

EIZO Corporation operates in the computer hardware sector, specializing in high-performance visual display systems for diverse industries, including healthcare, aviation, and creative work. The company generates revenue through the design, manufacture, and sale of LCD monitors, medical imaging solutions, and air traffic control displays, supported by a robust portfolio of enterprise and industrial applications. Its niche focus on precision displays for mission-critical environments positions it as a trusted provider in specialized markets where reliability and performance are paramount. EIZO’s competitive edge lies in its vertical integration, combining hardware, software, and services to deliver tailored solutions. The company serves global clients, with a strong presence in Japan and expanding international reach, particularly in medical and aviation sectors. Its emphasis on R&D and long-term customer relationships reinforces its reputation for innovation and durability in demanding applications.

Revenue Profitability And Efficiency

EIZO reported revenue of ¥80.5 billion for FY 2024, with net income of ¥5.5 billion, reflecting a net margin of approximately 6.8%. Operating cash flow stood at ¥7.9 billion, though capital expenditures of ¥3.3 billion indicate ongoing investments in production and R&D. The company maintains disciplined cost management, balancing growth initiatives with profitability.

Earnings Power And Capital Efficiency

Diluted EPS of ¥265.09 underscores EIZO’s ability to convert revenue into shareholder returns. The company’s capital efficiency is evident in its moderate debt levels (¥5.8 billion) against cash reserves of ¥16.4 billion, suggesting prudent leverage. Operating cash flow covers capital expenditures, supporting reinvestment without straining liquidity.

Balance Sheet And Financial Health

EIZO’s balance sheet remains solid, with ¥16.4 billion in cash and equivalents against total debt of ¥5.8 billion, yielding a conservative net cash position. The low debt-to-equity ratio reflects financial stability, while ample liquidity ensures flexibility for strategic initiatives or economic downturns.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for specialized displays in healthcare and aviation. The company’s dividend of ¥110 per share signals a commitment to returning capital, supported by sustainable earnings and a payout ratio aligned with its conservative financial policy.

Valuation And Market Expectations

With a market cap of ¥83.3 billion and a beta of 0.079, EIZO is perceived as a low-volatility stock. Investors likely value its niche market positioning and consistent profitability, though growth expectations may be tempered by its specialized focus.

Strategic Advantages And Outlook

EIZO’s strengths include its technological expertise, vertical integration, and entrenched relationships in critical industries. The outlook remains stable, with opportunities in global healthcare digitization and aviation modernization, though competition and cyclical demand in industrial markets pose risks.

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