investorscraft@gmail.com

Intrinsic ValueTamron Co.,Ltd. (7740.T)

Previous Close¥1,028.00
Intrinsic Value
Upside potential
Previous Close
¥1,028.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tamron Co., Ltd. is a Japan-based precision optics manufacturer specializing in high-performance lenses for diverse applications. The company operates through three core segments: Photo-Related Business, catering to professional and enthusiast photographers with interchangeable lenses for mirrorless and DSLR cameras; Monitoring & FA-Related Business, serving industrial and security markets with surveillance and machine vision lenses; and Mobility & Healthcare, Other Business, which includes automotive camera lenses and medical imaging solutions. Tamron has established a strong reputation for optical innovation, particularly in the photography sector where it competes with larger players like Canon and Nikon through its value-oriented yet high-quality lens offerings. The company's diversified revenue streams across consumer, industrial, and emerging technology applications provide resilience against sector-specific downturns. With operations spanning Asia, North America, and Europe, Tamron maintains a global footprint while benefiting from Japan's advanced optics manufacturing ecosystem. The company's strategic focus on high-growth areas like automotive cameras and medical imaging positions it well for future technological trends.

Revenue Profitability And Efficiency

Tamron reported JPY 88.5 billion in revenue for the period, with net income of JPY 14.5 billion, reflecting a healthy 16.4% net margin. The company generated JPY 17.6 billion in operating cash flow, demonstrating solid conversion of earnings to cash. Capital expenditures of JPY 4.9 billion suggest disciplined reinvestment in production capabilities, maintaining a reasonable 28% cash flow reinvestment ratio.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of JPY 351.6, showing strong earnings power relative to its market capitalization. Tamron's capital efficiency is evident in its ability to maintain profitability across diverse optical segments, with particular strength in higher-margin industrial and professional imaging products. The modest debt level supports efficient capital structure management.

Balance Sheet And Financial Health

Tamron maintains a robust balance sheet with JPY 38.4 billion in cash and equivalents against minimal total debt of JPY 2.2 billion, resulting in a net cash position. This strong liquidity profile provides flexibility for R&D investments and potential strategic initiatives. The conservative leverage ratio indicates low financial risk and capacity to weather economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated consistent performance across its business segments, with particular growth potential in automotive and industrial imaging applications. Tamron's dividend policy, with JPY 66.25 per share, represents a payout ratio of approximately 19% of earnings, balancing shareholder returns with reinvestment needs for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of JPY 134.5 billion and a beta of 0.706, Tamron trades at approximately 9.3x trailing earnings, suggesting the market prices the stock as a stable, lower-volatility player in the optics sector. The valuation reflects expectations for steady growth rather than rapid expansion, appropriate for its niche positioning in precision optics.

Strategic Advantages And Outlook

Tamron's key advantages include its technical expertise in optical design, diversified product portfolio, and strong relationships with camera manufacturers. The outlook remains positive as demand for high-performance imaging solutions grows across professional, industrial, and automotive applications. The company's focus on innovation and quality positions it well to capitalize on trends in computational photography and advanced driver assistance systems.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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