investorscraft@gmail.com

Intrinsic ValueOzu Corporation (7487.T)

Previous Close¥1,806.00
Intrinsic Value
Upside potential
Previous Close
¥1,806.00

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

Ozu Corporation operates in the paper, lumber, and forest products sector, specializing in the import, processing, and sale of nonwoven fabrics for diverse applications, including electronics, medical, cosmetics, and industrial materials. The company also deals in paper and paper products, leveraging its long-standing expertise since its founding in 1653. With headquarters in Tokyo, Ozu serves both domestic and international markets, positioning itself as a niche player in high-value nonwoven fabrics. Its diversified product portfolio allows it to cater to specialized industrial needs, ensuring steady demand across multiple sectors. The company’s historical roots and focus on quality materials provide a competitive edge in a market increasingly driven by technological and medical advancements. Ozu’s international operations further enhance its resilience against regional economic fluctuations, making it a stable player in the basic materials industry.

Revenue Profitability And Efficiency

Ozu Corporation reported revenue of ¥10.13 billion for FY 2024, with net income of ¥546 million, reflecting a net margin of approximately 5.4%. The company generated ¥531 million in operating cash flow, though capital expenditures of ¥454 million indicate ongoing investments in operations. The diluted EPS of ¥65.05 suggests moderate profitability, supported by efficient cost management in its niche markets.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain profitability in a competitive sector, with a beta of 0.081 indicating low volatility relative to the market. Ozu’s capital efficiency is evident in its cash reserves of ¥7.44 billion against total debt of ¥2.57 billion, providing a solid foundation for future growth or strategic initiatives.

Balance Sheet And Financial Health

Ozu Corporation maintains a strong balance sheet, with cash and equivalents of ¥7.44 billion significantly outweighing its total debt of ¥2.57 billion. This conservative leverage profile enhances financial stability, allowing the company to navigate economic uncertainties while preserving liquidity for operational and strategic needs.

Growth Trends And Dividend Policy

The company’s growth appears steady, with a focus on its core nonwoven fabric and paper products. Ozu’s dividend policy, offering ¥25 per share, reflects a commitment to shareholder returns, though the payout ratio remains modest, aligning with its conservative financial strategy and reinvestment priorities.

Valuation And Market Expectations

With a market capitalization of ¥14.96 billion, Ozu Corporation trades at a P/E ratio derived from its diluted EPS, suggesting a valuation in line with its sector peers. The low beta indicates investor perception of stability, though growth expectations may be tempered by the company’s niche market focus.

Strategic Advantages And Outlook

Ozu Corporation benefits from its long-established reputation, diversified product applications, and strong balance sheet. The outlook remains stable, supported by demand for specialized nonwoven fabrics in growing sectors like medical and electronics. Strategic investments in capacity or technology could further enhance its market position.

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