investorscraft@gmail.com

Intrinsic ValueMenicon Co., Ltd. (7780.T)

Previous Close¥1,619.00
Intrinsic Value
Upside potential
Previous Close
¥1,619.00

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

Menicon Co., Ltd. is a leading Japanese manufacturer specializing in contact lenses and lens care products, operating within the medical instruments and supplies sector. The company serves a diverse customer base, including hospitals, ophthalmology clinics, and retail outlets such as contact lens stores and drugstores. With a presence in over 80 countries, Menicon has established a strong international footprint, particularly in the United States, Europe, Oceania, and Asia. Its vertically integrated business model encompasses R&D, manufacturing, and distribution, ensuring quality control and supply chain efficiency. Menicon competes in a growing global market driven by increasing demand for vision correction solutions, leveraging its reputation for innovation and reliability. The company’s focus on advanced materials and biocompatible designs positions it as a key player in the premium segment of the contact lens industry. Its diversified geographic revenue streams mitigate regional risks while capitalizing on emerging market opportunities.

Revenue Profitability And Efficiency

Menicon reported revenue of JPY 116.2 billion for FY 2024, with net income of JPY 4.54 billion, reflecting a net margin of approximately 3.9%. Operating cash flow stood at JPY 11.87 billion, though capital expenditures of JPY 21.33 billion indicate significant reinvestment in production capacity and R&D. The company’s profitability metrics suggest moderate efficiency, balancing growth investments with operational performance.

Earnings Power And Capital Efficiency

Diluted EPS for the fiscal year was JPY 54.86, demonstrating Menicon’s ability to generate earnings despite competitive pressures. The company’s capital efficiency is underscored by its global distribution network, which supports scalable revenue growth. However, high capital expenditures relative to operating cash flow highlight ongoing investments in expanding manufacturing capabilities and technological advancements.

Balance Sheet And Financial Health

Menicon maintains a solid liquidity position with JPY 46.71 billion in cash and equivalents, though total debt of JPY 70.79 billion indicates a leveraged balance sheet. The debt level reflects strategic financing for expansion, but investors should monitor leverage ratios. The company’s asset base supports its operational scale, with investments in production facilities and R&D driving long-term value.

Growth Trends And Dividend Policy

Menicon’s global reach and product innovation underpin its growth trajectory, particularly in emerging markets. The company paid a dividend of JPY 28 per share, signaling a commitment to shareholder returns. Future growth will likely hinge on expanding its premium product lines and penetrating underserved regions, supported by sustained R&D investment.

Valuation And Market Expectations

With a market capitalization of JPY 80.29 billion and a beta of 0.439, Menicon is viewed as a relatively stable investment within the healthcare sector. The valuation reflects expectations of steady growth, tempered by competitive and regulatory risks inherent in the medical devices industry.

Strategic Advantages And Outlook

Menicon’s strengths lie in its technological expertise, global distribution network, and strong brand reputation. The company is well-positioned to benefit from long-term demographic trends, including aging populations and rising demand for vision care. Strategic focus on innovation and geographic diversification should support sustained growth, though macroeconomic and supply chain risks remain key considerations.

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