investorscraft@gmail.com

Intrinsic ValueSincere Co., Ltd. (7782.T)

Previous Close¥492.00
Intrinsic Value
Upside potential
Previous Close
¥492.00

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

Sincere Co., LTD. operates in the specialized niche of contact lens manufacturing and sales, primarily serving the Japanese market. As a key player in the Medical Instruments & Supplies sector, the company focuses on producing high-quality vision correction products tailored to domestic consumer needs. Its revenue model is driven by direct sales and distribution partnerships, leveraging Japan's aging population and growing demand for vision care solutions. The company competes in a consolidated industry dominated by global giants, differentiating itself through localized product offerings and customer service. With its headquarters in Tokyo, Sincere benefits from proximity to major urban markets while facing challenges in scaling beyond its regional footprint. The healthcare sector's defensive characteristics provide stability, but innovation and pricing pressures remain persistent industry headwinds.

Revenue Profitability And Efficiency

Sincere generated JPY 6.54 billion in revenue for the period, with net income of JPY 302 million, reflecting a net margin of approximately 4.6%. The company maintained positive operating cash flow of JPY 435 million, though capital expenditures were modest at JPY 31 million, indicating limited near-term growth investments. These metrics suggest stable but constrained profitability in its core market.

Earnings Power And Capital Efficiency

The company reported diluted EPS of JPY 47.13, demonstrating its ability to convert sales into shareholder returns. With a beta of 0.834, Sincere exhibits lower volatility than the broader market, typical for healthcare suppliers. The modest capital expenditure relative to operating cash flow implies disciplined capital allocation, though this may limit future expansion opportunities.

Balance Sheet And Financial Health

Sincere maintains a balanced financial position with JPY 1.89 billion in cash against JPY 2.05 billion of total debt. This near-parity suggests adequate liquidity but limited financial flexibility. The healthcare sector's stable cash flows help service obligations, though the debt load could constrain strategic initiatives if market conditions deteriorate.

Growth Trends And Dividend Policy

The company pays a dividend of JPY 12 per share, representing a payout ratio of about 25% based on current EPS. This conservative policy balances shareholder returns with retention for operational needs. With Japan's demographic trends supporting steady demand for vision care, Sincere is positioned for stable rather than explosive growth in its domestic market.

Valuation And Market Expectations

At a market capitalization of JPY 3.92 billion, the company trades at approximately 0.6x revenue and 13x net income. These multiples reflect expectations of moderate growth in a mature industry, with valuation supported by the healthcare sector's defensive characteristics rather than expansion potential.

Strategic Advantages And Outlook

Sincere's primary advantage lies in its specialized focus on the Japanese contact lens market, though this also limits diversification. The company faces challenges from larger multinational competitors and potential margin pressures. Its outlook remains stable but unspectacular, dependent on maintaining its niche position and managing costs effectively in a competitive landscape.

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