investorscraft@gmail.com

Intrinsic ValueOnoken Co., Ltd. (7414.T)

Previous Close¥1,422.00
Intrinsic Value
Upside potential
Previous Close
¥1,422.00

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

Onoken Co., Ltd. operates as a key player in Japan's steel fabrication and distribution sector, specializing in a diverse range of steel products including plates, coils, and structural shapes. The company serves critical industries such as construction, shipbuilding, and equipment manufacturing, leveraging its integrated supply chain to provide both raw and processed steel materials. Its product portfolio also includes construction materials like roofing, fencing, and tiles, catering to both industrial and commercial applications. Onoken’s market position is reinforced by its long-standing relationships with fabricators and manufacturers, ensuring steady demand for its high-quality steel solutions. The company’s ability to import and export steel further diversifies its revenue streams, mitigating regional demand fluctuations. With a nearly century-old legacy, Onoken maintains a reputation for reliability in Japan’s industrial supply chain, though it faces competition from larger global steel producers.

Revenue Profitability And Efficiency

Onoken reported revenue of ¥281.9 billion for FY2024, with net income of ¥5.8 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥15.9 billion, though capital expenditures of ¥18.3 billion indicate ongoing investments in operations. The company’s efficiency metrics suggest a balanced approach to managing costs while maintaining product quality and customer relationships.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥223.65 demonstrates its ability to generate earnings per share effectively, supported by disciplined capital allocation. However, the negative free cash flow due to high capital expenditures highlights reinvestment needs, which may pressure short-term liquidity but could enhance long-term capacity and competitiveness.

Balance Sheet And Financial Health

Onoken’s balance sheet shows ¥6.7 billion in cash and equivalents against total debt of ¥46.8 billion, indicating a leveraged but manageable financial structure. The debt level suggests reliance on financing for growth, though the company’s steady cash flow generation provides a cushion for servicing obligations.

Growth Trends And Dividend Policy

With a dividend per share of ¥69, Onoken maintains a shareholder-friendly policy, though its growth trajectory appears conservative. The company’s focus on steel distribution and fabrication limits exposure to high-growth sectors, but its stable industrial clientele ensures consistent demand.

Valuation And Market Expectations

The market capitalization of ¥35.1 billion and a beta of 0.236 reflect Onoken’s low volatility and niche positioning. Investors likely view the company as a steady performer in the industrials sector, with limited speculative upside but reliable returns.

Strategic Advantages And Outlook

Onoken’s strategic advantages lie in its established supply chain and diversified product offerings, which buffer against sector-specific downturns. The outlook remains stable, though global steel price fluctuations and competitive pressures could influence future performance. The company’s longevity and regional expertise position it well for sustained operations.

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