investorscraft@gmail.com

Intrinsic ValueShimadzu Corporation (7701.T)

Previous Close¥4,164.00
Intrinsic Value
Upside potential
Previous Close
¥4,164.00

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

Shimadzu Corporation operates as a diversified technology leader specializing in precision instruments, medical systems, industrial machinery, and aerospace components. The company’s core revenue model is driven by high-value analytical and measuring instruments, which serve industries such as pharmaceuticals, environmental testing, and materials science. Its medical systems segment, including angiography and radiography equipment, caters to healthcare providers globally, reinforcing its role in advanced diagnostics. Shimadzu’s industrial machinery and aircraft equipment divisions further diversify its revenue streams, targeting niche markets with specialized solutions like turbo molecular pumps and flight control systems. With a legacy dating back to 1875, the company has established a strong reputation for innovation and reliability, particularly in Japan and expanding international markets. Its competitive edge lies in proprietary technologies, such as chromatograph-mass spectrometry and non-destructive testing equipment, which are critical for research and industrial applications. The company’s market position is bolstered by its ability to integrate hardware with software solutions, enhancing customer workflows and sustaining long-term client relationships.

Revenue Profitability And Efficiency

Shimadzu reported revenue of JPY 511.9 billion for FY 2024, with net income of JPY 57.0 billion, reflecting a net margin of approximately 11.1%. Operating cash flow stood at JPY 30.1 billion, though capital expenditures of JPY 15.5 billion indicate ongoing investments in R&D and production capabilities. The company’s profitability metrics suggest disciplined cost management, supported by its diversified product portfolio and global demand for precision instruments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 193.54 underscores its earnings power, driven by high-margin analytical instruments and medical systems. Shimadzu’s capital efficiency is evident in its ability to generate steady cash flows despite cyclical demand in some segments. Its low debt-to-equity ratio and focus on innovation further enhance returns on invested capital.

Balance Sheet And Financial Health

Shimadzu maintains a robust balance sheet, with JPY 165.3 billion in cash and equivalents against total debt of JPY 11.9 billion, indicating strong liquidity. The negligible debt burden and healthy cash reserves provide flexibility for strategic acquisitions or organic growth initiatives, reinforcing its financial stability.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core segments, particularly in medical systems and analytical instruments. A dividend per share of JPY 80 reflects a commitment to shareholder returns, though the payout ratio remains conservative, aligning with its reinvestment strategy for long-term growth.

Valuation And Market Expectations

With a market capitalization of JPY 977.4 billion and a beta of 0.938, Shimadzu is perceived as a stable investment with moderate volatility. The valuation reflects its leadership in niche markets and expectations of sustained demand for its high-tech solutions.

Strategic Advantages And Outlook

Shimadzu’s strategic advantages include its technological expertise, global distribution network, and strong brand equity. The outlook remains positive, supported by trends in healthcare digitization, environmental testing, and industrial automation, though macroeconomic uncertainties could impact near-term performance.

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