investorscraft@gmail.com

Intrinsic ValueHOYA Corporation (7741.T)

Previous Close¥25,870.00
Intrinsic Value
Upside potential
Previous Close
¥25,870.00

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

HOYA Corporation is a diversified med-tech and high-tech product leader with a global footprint. The company operates across two core segments: Life Care and Information Technology. Its Life Care division specializes in eyeglass and contact lenses, medical endoscopes, intraocular lenses, and surgical instruments, serving both consumer and professional healthcare markets. The IT segment focuses on advanced components like mask blanks for semiconductor manufacturing, glass disks for HDDs, and imaging products, positioning HOYA as a critical supplier to the tech industry. HOYA’s market strength lies in its dual focus on high-growth healthcare innovation and precision technology, supported by proprietary manufacturing capabilities. The company’s Eyecity retail arm and cloud-based software services further diversify its revenue streams, enhancing resilience against sector-specific downturns. With a reputation for quality and R&D-driven product development, HOYA maintains a competitive edge in niche markets where technical expertise and regulatory compliance are paramount.

Revenue Profitability And Efficiency

HOYA reported revenue of JPY 762.6 billion for FY 2024, with net income of JPY 181.4 billion, reflecting a robust net margin of approximately 23.8%. The company generated JPY 222.8 billion in operating cash flow, underscoring efficient operations. Capital expenditures of JPY 41.1 billion indicate disciplined reinvestment, aligning with its dual focus on healthcare and IT infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 515.27, demonstrating strong earnings power. HOYA’s capital efficiency is evident in its high cash conversion and low debt-to-equity ratio, with total debt of just JPY 29.2 billion against cash reserves of JPY 525.2 billion, enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

HOYA’s balance sheet is exceptionally healthy, with JPY 525.2 billion in cash and equivalents and minimal debt (JPY 29.2 billion). This liquidity position, coupled with consistent operating cash flow, provides ample capacity for R&D, M&A, or dividend growth, with negligible financial risk.

Growth Trends And Dividend Policy

HOYA’s growth is driven by demand for medical devices and semiconductor components, supported by a JPY 160 per share dividend, signaling confidence in sustained profitability. Its capital-light model in IT and recurring revenue from healthcare products suggest stable long-term growth, though exposure to cyclical tech demand warrants monitoring.

Valuation And Market Expectations

With a market cap of JPY 6.1 trillion and a beta of 0.61, HOYA trades as a low-volatility defensive stock. Its premium valuation reflects its dual-sector moat, high margins, and cash-rich balance sheet, with investors likely pricing in steady growth from healthcare and selective tech upside.

Strategic Advantages And Outlook

HOYA’s strategic advantages include deep R&D expertise, regulatory barriers in med-tech, and entrenched supplier relationships in IT. Near-term headwinds in semiconductor demand may offset healthcare tailwinds, but its diversified model and strong balance sheet position it for resilient performance. Innovation in minimally invasive surgical tools and advanced optics remains a key growth driver.

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