investorscraft@gmail.com

Intrinsic ValueCasio Computer Co.,Ltd. (6952.T)

Previous Close¥1,508.00
Intrinsic Value
Upside potential
Previous Close
¥1,508.00

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

Casio Computer Co., Ltd. operates as a diversified technology company with a strong presence in consumer electronics and system equipment. The company’s core revenue model is driven by its Consumer segment, which includes iconic products like digital watches, calculators, electronic dictionaries, and musical instruments, alongside its System Equipment segment offering handheld terminals, cash registers, and projectors. Casio has built a reputation for durable, innovative, and affordable products, particularly in the watch segment, where its G-Shock and Edifice brands enjoy global recognition. The company’s market position is bolstered by its vertical integration, allowing control over production and cost efficiency. While facing competition from both premium and budget brands, Casio maintains a niche in mid-range reliability and functionality. Its diversified product portfolio mitigates sector-specific risks, though it operates in highly competitive markets where technological obsolescence is a constant challenge.

Revenue Profitability And Efficiency

Casio reported revenue of JPY 268.8 billion for FY 2024, with net income of JPY 11.9 billion, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 30.5 billion, indicating solid cash generation despite modest profitability. Capital expenditures were JPY 4.6 billion, suggesting disciplined reinvestment. The company’s efficiency metrics reflect steady but not exceptional operational performance, with room for margin improvement.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 50.91 underscores its moderate earnings power. Casio’s capital efficiency is balanced, with a focus on sustaining its product lines rather than aggressive expansion. The JPY 30.5 billion in operating cash flow highlights its ability to fund operations and dividends, though its net income suggests limited earnings scalability in the near term.

Balance Sheet And Financial Health

Casio maintains a robust balance sheet with JPY 99 billion in cash and equivalents, against total debt of JPY 54.4 billion, indicating a healthy liquidity position. The conservative leverage ratio supports financial stability, though the debt level warrants monitoring given the competitive pressures in its core markets. The company’s financial health appears sound, with sufficient resources to navigate cyclical downturns.

Growth Trends And Dividend Policy

Growth trends remain muted, with the company prioritizing stability over rapid expansion. The dividend per share of JPY 45 reflects a commitment to shareholder returns, though yield is modest. Casio’s focus on incremental innovation and cost control suggests steady but slow growth, with limited near-term catalysts for significant earnings acceleration.

Valuation And Market Expectations

With a market cap of JPY 236.9 billion, Casio trades at a P/E multiple aligned with its modest growth profile. The low beta of 0.326 indicates lower volatility relative to the market, appealing to conservative investors. Market expectations appear tempered, reflecting the company’s mature industry positioning and moderate profitability.

Strategic Advantages And Outlook

Casio’s strategic advantages lie in its brand legacy, vertical integration, and diversified product base. The outlook remains stable, with opportunities in niche markets like rugged watches and educational tools. However, the company must navigate competitive pressures and technological shifts to sustain relevance. Prudent capital allocation and incremental innovation will be key to maintaining its market position.

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