investorscraft@gmail.com

Intrinsic ValueOmni-Plus System Limited (7699.T)

Previous Close¥790.00
Intrinsic Value
Upside potential
Previous Close
¥790.00

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

Omni-Plus System Limited operates in the specialty chemicals sector, focusing on the manufacturing and distribution of commodity and engineering plastics. The company serves a global clientele, leveraging its expertise in resin compound development and production. Its product portfolio includes catalogs and general-purpose plastics, catering to diverse industrial applications. Positioned in Singapore, Omni-Plus benefits from strategic access to regional markets, reinforcing its role as a niche player in the plastics industry. The company’s dual focus on standard and engineered solutions allows it to address both bulk and specialized demand, enhancing its competitive edge. With a foundation in technical innovation, Omni-Plus maintains relevance in sectors requiring high-performance materials, though it operates in a highly competitive and cyclical market. Its market position is bolstered by its integrated approach, combining manufacturing with distribution to optimize supply chain efficiency.

Revenue Profitability And Efficiency

Omni-Plus reported revenue of JPY 310.2 million for FY 2024, with net income of JPY 10.5 million, reflecting modest profitability. The diluted EPS of JPY 0.5 indicates limited earnings power relative to its share count. Operating cash flow stood at JPY 34.8 million, supported by disciplined working capital management, while capital expenditures were minimal at JPY -3.3 million, suggesting a lean operational model.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a narrow margin of 3.4% of revenue. Operating cash flow, however, demonstrates stronger conversion at 11.2% of revenue, highlighting efficient cash generation. Capital expenditures are minimal, indicating a capital-light business model, though this may limit long-term growth without reinvestment.

Balance Sheet And Financial Health

Omni-Plus holds JPY 67.0 million in cash and equivalents against total debt of JPY 71.2 million, resulting in a near-balanced liquidity position. The debt level is manageable relative to its market capitalization of JPY 15.6 billion, but the narrow cash cushion warrants monitoring. The absence of significant leverage suggests conservative financial management.

Growth Trends And Dividend Policy

Growth trends are subdued, with revenue and net income reflecting a stable but unspectacular trajectory. The company’s dividend payout of JPY 27.89 per share signals a commitment to shareholder returns, though sustainability depends on maintaining current profitability levels. The lack of aggressive reinvestment may cap organic growth potential.

Valuation And Market Expectations

With a market cap of JPY 15.6 billion and a beta of 0.96, Omni-Plus trades with moderate volatility, aligning closely with broader market movements. The valuation reflects its niche positioning and steady but limited earnings, suggesting investor expectations are tempered by its cyclical industry exposure.

Strategic Advantages And Outlook

Omni-Plus’s strategic advantages lie in its specialized product offerings and regional market access. However, its outlook is tied to industrial demand for plastics, which is subject to economic cycles. The company’s ability to innovate and diversify its product line will be critical to sustaining competitiveness in a challenging sector.

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