investorscraft@gmail.com

Intrinsic ValueRoland DG Corporation (6789.T)

Previous Close¥5,360.00
Intrinsic Value
Upside potential
Previous Close
¥5,360.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Roland DG Corporation operates in the computer hardware sector, specializing in precision digital fabrication tools. The company’s core revenue model revolves around manufacturing and selling high-performance peripheral equipment, including wide-format inkjet printers, 3D milling machines, and dental milling systems. These products cater to diverse industries such as signage, packaging, automotive prototyping, and dental laboratories, positioning Roland DG as a niche leader in industrial and creative digital solutions. Roland DG maintains a competitive edge through continuous R&D investment, ensuring its technology remains at the forefront of digital fabrication. Its global footprint spans Japan, Asia, the U.S., and Europe, with a reputation for reliability and innovation in specialized hardware. The company’s focus on vertical integration—from design to after-sales support—strengthens its market position against broader competitors like HP or Canon, which lack Roland DG’s depth in industrial applications. Strategic partnerships with software developers further enhance its ecosystem, creating sticky customer relationships in professional markets.

Revenue Profitability And Efficiency

In FY2023, Roland DG reported revenue of JPY 54.0 billion, with net income of JPY 4.3 billion, reflecting a net margin of approximately 8.0%. Operating cash flow stood at JPY 5.0 billion, though capital expenditures of JPY 4.5 billion indicate significant reinvestment. The company’s ability to maintain profitability amid high R&D and capex underscores disciplined cost management and pricing power in its niche segments.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 354.51 demonstrates solid earnings generation relative to its JPY 10.7 billion market cap. The modest beta of 0.378 suggests lower volatility compared to the broader tech sector, likely due to Roland DG’s stable industrial customer base. Capital efficiency is tempered by high capex, but the focus on high-margin specialized equipment supports sustained returns.

Balance Sheet And Financial Health

Roland DG’s balance sheet remains robust, with JPY 11.7 billion in cash and equivalents against JPY 4.4 billion in total debt, yielding a conservative net cash position. This liquidity provides flexibility for strategic investments or downturns. The absence of excessive leverage aligns with its steady-growth profile in industrial hardware.

Growth Trends And Dividend Policy

Growth is driven by adoption of digital fabrication in dentistry and manufacturing, though cyclical demand in signage may cause variability. The company distributed JPY 809 million in dividends, reflecting a payout ratio of ~18.8% of net income, balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

At a market cap of JPY 10.7 billion, Roland DG trades at ~2.5x revenue and ~2.5x book value, typical for a hardware-focused tech firm. The low beta implies muted growth expectations, but niche dominance could warrant revaluation if industrial digitization accelerates.

Strategic Advantages And Outlook

Roland DG’s deep expertise in precision hardware and vertical integration insulates it from mass-market competition. Near-term headwinds include global supply chain risks, but long-term trends like dental CAD/CAM adoption and Industry 4.0 present tailwinds. Prudent capital allocation and R&D focus position the company to capitalize on these shifts.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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