investorscraft@gmail.com

Intrinsic ValueRion Co., Ltd. (6823.T)

Previous Close¥2,739.00
Intrinsic Value
Upside potential
Previous Close
¥2,739.00

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

Rion Co., Ltd. operates in the medical devices sector, specializing in hearing instruments, sound and vibration measuring equipment, and particle counters. The company serves diverse industries, including healthcare, environmental administration, and precision manufacturing, leveraging its expertise in acoustics and vibration analysis. Its product portfolio spans analog and digital hearing aids, audiometers, sound level meters, and particle counters, catering to both medical and industrial applications. Rion maintains a strong domestic presence in Japan, supported by its long-standing reputation for precision engineering and reliability. The company’s niche focus on specialized measurement and audiological devices positions it as a trusted provider in regulated and high-precision industries. With no significant debt and steady cash reserves, Rion demonstrates financial stability, allowing it to invest in R&D and maintain its competitive edge in a technologically demanding market.

Revenue Profitability And Efficiency

Rion reported revenue of JPY 27.9 billion for the fiscal year, with net income of JPY 2.86 billion, reflecting a net margin of approximately 10.3%. The company’s operating cash flow stood at JPY 3.44 billion, indicating efficient cash generation from core operations. Capital expenditures of JPY 1.57 billion suggest moderate reinvestment in maintaining and upgrading its production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 232.19 highlights its earnings power, supported by a debt-free balance sheet and JPY 6.01 billion in cash reserves. Rion’s capital efficiency is evident in its ability to generate consistent profits without leveraging, though its beta of 0.845 suggests lower volatility compared to the broader market.

Balance Sheet And Financial Health

Rion maintains a robust financial position with no total debt and JPY 6.01 billion in cash and equivalents. This strong liquidity position underscores the company’s ability to fund operations and growth initiatives without reliance on external financing. The absence of debt further reduces financial risk, enhancing its resilience in economic downturns.

Growth Trends And Dividend Policy

While specific growth rates are not disclosed, Rion’s steady revenue and profitability indicate stable performance. The company pays a dividend of JPY 33 per share, reflecting a conservative but shareholder-friendly distribution policy. Its focus on niche markets may limit rapid growth but provides stability and predictable cash flows.

Valuation And Market Expectations

With a market capitalization of JPY 29.9 billion, Rion trades at a P/E ratio of approximately 10.5x, based on its diluted EPS. The company’s valuation reflects its stable earnings and low-risk profile, though its niche focus may limit premium pricing compared to high-growth medtech peers.

Strategic Advantages And Outlook

Rion’s strategic advantages lie in its specialized product offerings and strong domestic market position. The company’s focus on precision instruments and audiological devices provides a defensible niche, though international expansion could present growth opportunities. Its financial stability and consistent profitability position it well for sustained performance, albeit with moderate growth expectations.

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