investorscraft@gmail.com

Intrinsic ValueA&D HOLON Holdings Company Limited (7745.T)

Previous Close¥2,279.00
Intrinsic Value
Upside potential
Previous Close
¥2,279.00

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

A&D HOLON Holdings Company Limited operates in the precision measurement and control technology sector, specializing in hardware solutions for industrial, medical, and semiconductor applications. The company generates revenue through the sale of high-precision instruments such as digital ultrasonic flaw detectors, material testing machines, electronic balances, and medical devices like blood pressure monitors. Its diversified product portfolio serves critical industries, including manufacturing, healthcare, and semiconductor production, positioning it as a niche player with technical expertise. A&D HOLON maintains a competitive edge through innovation in measurement accuracy and reliability, catering to both industrial and consumer markets. The company’s strategic focus on R&D enables it to address evolving demands in quality control and automation, reinforcing its market position in Japan and internationally. While it faces competition from global measurement technology firms, its specialization in high-margin precision instruments provides stability in revenue streams.

Revenue Profitability And Efficiency

In FY 2024, A&D HOLON reported revenue of JPY 61.96 billion, with net income of JPY 5.3 billion, reflecting a net margin of approximately 8.6%. Operating cash flow stood at JPY 7.2 billion, indicating efficient cash generation relative to earnings. Capital expenditures were modest at JPY 1.67 billion, suggesting disciplined reinvestment in core operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 192.7 demonstrates solid earnings power, supported by its high-precision product lines. Operating cash flow coverage of capital expenditures (4.3x) highlights strong capital efficiency, though debt levels (JPY 17.84 billion) warrant monitoring given the JPY 14.64 billion cash position.

Balance Sheet And Financial Health

A&D HOLON’s balance sheet shows JPY 14.64 billion in cash against JPY 17.84 billion in total debt, indicating a moderate leverage position. The net debt-to-equity ratio suggests manageable financial risk, supported by stable cash flows from its diversified product segments.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial and medical demand for precision instruments, with a dividend payout of JPY 40 per share, reflecting a conservative but shareholder-friendly policy. Future expansion may hinge on technological advancements and international market penetration.

Valuation And Market Expectations

With a market cap of JPY 48.4 billion and a beta of 1.36, A&D HOLON is priced with moderate volatility expectations. Investors likely value its niche expertise, though growth prospects depend on sector-specific demand cycles.

Strategic Advantages And Outlook

A&D HOLON’s strengths lie in its specialized product portfolio and R&D focus, which sustain margins in competitive markets. Challenges include scaling internationally and managing debt, but its entrenched position in precision measurement supports a stable outlook.

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