investorscraft@gmail.com

Intrinsic ValueRiken Keiki Co., Ltd. (7734.T)

Previous Close¥3,290.00
Intrinsic Value
Upside potential
Previous Close
¥3,290.00

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

Riken Keiki Co., Ltd. operates in the security and protection services sector, specializing in gas detection and monitoring equipment. The company serves a global market with a diversified product portfolio, including fixed and portable gas monitors, leak detection systems, and specialized analyzers for industrial and medical applications. Its long-standing expertise since 1939 positions it as a trusted provider in safety-critical industries such as manufacturing, energy, and healthcare. Riken Keiki differentiates itself through precision engineering and compliance with stringent safety standards, catering to both preventive and reactive safety needs. The company’s SALCON salinity analyzer and medical gas indicators further expand its reach into niche markets, reinforcing its reputation for innovation. While competition in gas detection is intense, Riken Keiki maintains a stable market position through reliability and technological adaptability, particularly in Japan and select international markets.

Revenue Profitability And Efficiency

Riken Keiki reported revenue of ¥45.6 billion for FY 2024, with net income of ¥8.4 billion, reflecting a robust net margin of approximately 18.4%. The company’s diluted EPS of ¥179.89 underscores its profitability, though operating cash flow of ¥2.2 billion suggests moderate cash generation relative to earnings. Capital expenditures of ¥2.2 billion indicate ongoing investments in production and R&D.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income growth, supported by a low beta of 0.392, indicating stability. However, operating cash flow trails net income, suggesting potential working capital inefficiencies. Riken Keiki’s capital allocation appears balanced, with reinvestment in core operations and modest leverage.

Balance Sheet And Financial Health

Riken Keiki maintains a solid financial position, with ¥16.6 billion in cash and equivalents against ¥3.2 billion in total debt, yielding a conservative leverage profile. The strong liquidity position provides flexibility for strategic initiatives or dividend commitments, though the debt-to-equity ratio remains low.

Growth Trends And Dividend Policy

The company’s growth is steady, supported by demand for safety equipment in industrial sectors. Its dividend per share of ¥45 reflects a shareholder-friendly policy, though payout ratios remain sustainable given earnings stability. Future growth may hinge on international expansion and product innovation.

Valuation And Market Expectations

With a market cap of ¥123.3 billion, Riken Keiki trades at a P/E of approximately 14.7x, aligning with industrials sector averages. The low beta suggests muted volatility, appealing to risk-averse investors. Market expectations likely focus on sustained profitability and niche market penetration.

Strategic Advantages And Outlook

Riken Keiki’s strengths lie in its specialized product range and entrenched market presence. Challenges include competitive pressures and reliance on industrial demand cycles. The outlook remains stable, with opportunities in emerging safety regulations and global infrastructure projects.

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