investorscraft@gmail.com

Intrinsic ValueOkamoto Glass Co., Ltd. (7746.T)

Previous Close¥979.00
Intrinsic Value
Upside potential
Previous Close
¥979.00

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

Okamoto Glass Co., Ltd. is a specialized manufacturer of industrial glass and multi-layer film evaporation products, operating primarily in Japan. The company serves diverse industries, including automotive, digital cinema, lighting, and medical applications, through its Optical, Lighting, and Functional Thin Film segments. Its product portfolio includes fly-eye lenses for projectors, durable silver mirrors, and glass components for automotive headlights, positioning it as a niche supplier in high-precision glass solutions. The company’s focus on functional coatings and optical components allows it to cater to advanced technological applications, such as LCD displays and IoT sensors, reinforcing its role in industrial and consumer electronics supply chains. Despite its specialized offerings, Okamoto Glass operates in a competitive global market where larger glass manufacturers dominate, requiring continuous innovation to maintain its market position.

Revenue Profitability And Efficiency

In FY 2024, Okamoto Glass reported revenue of ¥4.58 billion, with net income of ¥101.9 million, reflecting modest profitability. The diluted EPS stood at ¥4.38, indicating limited earnings power. Operating cash flow was ¥337.8 million, though capital expenditures of ¥-566 million suggest ongoing investments in production capabilities. The company’s ability to generate cash remains constrained by its narrow margins and high operational costs.

Earnings Power And Capital Efficiency

The company’s earnings power appears subdued, with net income representing only 2.2% of revenue. Capital efficiency is further strained by significant capital expenditures, which exceed operating cash flow, indicating reliance on external financing or reserves. The lack of dividend payouts suggests reinvestment priorities, though returns on invested capital remain unclear without detailed segment-level performance data.

Balance Sheet And Financial Health

Okamoto Glass holds ¥1.68 billion in cash and equivalents against total debt of ¥5.29 billion, reflecting a leveraged balance sheet. The high debt-to-equity ratio raises concerns about financial flexibility, particularly given the capital-intensive nature of its operations. Liquidity may be sufficient for near-term obligations, but long-term sustainability depends on improving profitability and managing debt levels.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the absence of dividends suggests a focus on reinvestment rather than shareholder returns. The company’s niche market positioning may limit rapid expansion, though opportunities in advanced glass applications could drive incremental growth. Investors should monitor segment performance for signs of scalability.

Valuation And Market Expectations

With a market cap of ¥3.61 billion, the company trades at a low earnings multiple, reflecting market skepticism about its growth prospects. The negative beta of -0.094 suggests low correlation with broader market movements, possibly due to its specialized industrial focus. Valuation appears conservative, pending clearer signs of margin improvement or debt reduction.

Strategic Advantages And Outlook

Okamoto Glass’s expertise in precision glass and functional coatings provides a competitive edge in niche applications. However, its high debt and limited earnings power pose risks. The outlook hinges on leveraging technological advancements in display and automotive sectors, though execution risks remain. Strategic partnerships or diversification could enhance resilience in a challenging operating environment.

Sources

Company filings, market data

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