investorscraft@gmail.com

Intrinsic ValueO-Well Corporation (7670.T)

Previous Close¥1,137.00
Intrinsic Value
Upside potential
Previous Close
¥1,137.00

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

O-Well Corporation operates as a diversified industrial supplier, specializing in paint and coating materials, pollution control equipment, and semiconductor-related electronics. The company serves a broad clientele across Japan and international markets, leveraging its expertise in surface treatment agents, LED lighting, and specialized construction supervision. Its product portfolio spans industrial chemicals, electronic components, and environmental solutions, positioning it as a critical supplier in niche industrial segments. O-Well’s market position is reinforced by its long-standing history since 1943, technical proficiency, and diversified offerings that cater to both manufacturing and infrastructure sectors. The company’s ability to integrate material supply with equipment and design services provides a competitive edge in industrial solutions. While operating in a competitive conglomerate space, O-Well maintains relevance through innovation in semiconductor-related products and sustainability-focused pollution control technologies.

Revenue Profitability And Efficiency

O-Well reported revenue of ¥71.05 billion for FY2024, with net income of ¥1.53 billion, reflecting a net margin of approximately 2.15%. Operating cash flow stood at ¥1.92 billion, indicating stable cash generation. Capital expenditures of ¥293 million suggest moderate reinvestment, aligning with its industrial supply focus. The company’s efficiency metrics are typical for a diversified industrial supplier, balancing moderate profitability with steady operational execution.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥149.31 underscores its earnings capability, supported by a disciplined cost structure. Operating cash flow covers capital expenditures comfortably, highlighting efficient capital deployment. O-Well’s focus on high-margin segments like semiconductor-related products and pollution control equipment likely contributes to its earnings resilience, though its conglomerate nature may dilute sector-specific outperformance.

Balance Sheet And Financial Health

O-Well maintains a solid balance sheet, with ¥6.39 billion in cash and equivalents against ¥4.63 billion in total debt, indicating a healthy liquidity position. The low debt-to-equity ratio suggests conservative leverage, aligning with its stable industrial operations. The company’s financial health appears robust, with sufficient liquidity to fund operations and modest growth initiatives.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on semiconductor and environmental solutions aligns with broader industrial demand. O-Well pays a dividend of ¥35 per share, reflecting a commitment to shareholder returns. Its dividend policy appears sustainable given its earnings and cash flow stability, though growth prospects may hinge on sector-specific demand cycles.

Valuation And Market Expectations

With a market capitalization of ¥8.81 billion and a beta of 0.299, O-Well is perceived as a low-volatility industrial player. The valuation reflects its niche market position and steady profitability, though limited growth visibility may cap premium multiples. Investors likely view the company as a stable, dividend-paying industrial supplier rather than a high-growth opportunity.

Strategic Advantages And Outlook

O-Well’s strategic advantages lie in its diversified industrial expertise and long-term customer relationships. Its outlook is tied to industrial demand in Japan and selective international markets, with potential upside from semiconductor and environmental technology trends. However, competitive pressures and macroeconomic factors could influence performance. The company’s stability and technical niche provide a foundation for sustained, if unspectacular, growth.

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