investorscraft@gmail.com

Intrinsic ValueKyoritsu Co.,Ltd. (7795.T)

Previous Close¥222.00
Intrinsic Value
Upside potential
Previous Close
¥222.00

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

Kyoritsu Co., Ltd. operates as a diversified printing and industrial conglomerate in Japan, specializing in commercial and publishing printing services. The company serves a broad clientele with products such as flyers, catalogs, pamphlets, and magazines, while also expanding into biodegradable plastic films, advertising planning, and real estate leasing. Its integrated approach allows Kyoritsu to cater to both traditional print demand and emerging sustainability trends, positioning it as a niche player in Japan's competitive printing sector. The firm’s secondary ventures in biodegradable materials and real estate provide supplementary revenue streams, enhancing resilience against cyclical downturns in print media. Despite operating in a mature industry, Kyoritsu maintains relevance through diversification and technological adaptation, though it faces pressure from digital media displacement and environmental regulations. Its market position is regional, with a focus on domestic demand, limiting global exposure but reducing volatility from international market fluctuations.

Revenue Profitability And Efficiency

Kyoritsu reported revenue of JPY 40.02 billion for FY 2024, with net income of JPY 907.7 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at JPY 4.58 billion, indicating reasonable operational efficiency, though capital expenditures of JPY 1.16 billion suggest ongoing investments in capacity or technology. The company’s ability to generate cash despite thin margins underscores disciplined cost management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 20.71 highlights Kyoritsu’s earnings power relative to its share base, though the figure remains constrained by industry-wide margin pressures. The firm’s capital allocation appears balanced, with investments in biodegradable films and real estate potentially offering higher returns than traditional printing operations over time. Debt levels, however, may weigh on future capital efficiency.

Balance Sheet And Financial Health

Kyoritsu’s balance sheet shows JPY 12.56 billion in cash against JPY 14.50 billion in total debt, suggesting moderate leverage. Liquidity appears manageable, supported by stable operating cash flows, but the debt-to-equity ratio warrants monitoring given the cyclical nature of its core business. The company’s asset base, including real estate holdings, may provide collateral flexibility.

Growth Trends And Dividend Policy

Growth prospects are tempered by industry stagnation, though diversification into biodegradable materials could offset declines in traditional printing. The dividend of JPY 7.5 per share implies a payout ratio aligned with earnings stability, signaling a commitment to shareholder returns despite limited top-line expansion. Future dividend sustainability will depend on cash flow consistency.

Valuation And Market Expectations

With a market cap of JPY 7.34 billion, Kyoritsu trades at a low earnings multiple, reflecting market skepticism about long-term growth in its core segments. The low beta (0.349) suggests relative insulation from broader market volatility, but also implies limited investor enthusiasm for re-rating without tangible shifts in business mix or profitability.

Strategic Advantages And Outlook

Kyoritsu’s strategic advantages lie in its diversified revenue streams and regional market familiarity, though reliance on Japan’s economy poses concentration risks. The outlook remains cautious, with success hinging on effective execution in biodegradable films and cost control in printing. Environmental trends could bolster its newer ventures, but competitive and technological disruptions remain key challenges.

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