investorscraft@gmail.com

Intrinsic ValueB&P Co.,Ltd. (7804.T)

Previous Close¥2,521.00
Intrinsic Value
Upside potential
Previous Close
¥2,521.00

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

B&P Co., Ltd. operates in Japan's advertising sector, specializing in the production and sale of sign displays for sales promotion. The company offers a diverse portfolio, including outdoor signs, building interior goods, and digital signage solutions, catering to businesses seeking effective promotional tools. Its integrated approach combines planning, production, and web promotion suggestions, positioning it as a one-stop solution provider in the competitive advertising agency space. B&P Co. has carved a niche by focusing on localized, high-impact visual advertising, differentiating itself from larger, more generalized competitors. The company's headquarters in Osaka, a major commercial hub, provides strategic access to a dense client base, reinforcing its regional market presence. With digital signage gaining traction, B&P Co. is well-placed to capitalize on the shift toward dynamic, technology-driven advertising mediums.

Revenue Profitability And Efficiency

In FY 2024, B&P Co. reported revenue of JPY 3.54 billion, with net income of JPY 391.9 million, reflecting a net margin of approximately 11.1%. The company generated JPY 442.1 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at JPY 87.1 million, indicating disciplined investment in maintaining and upgrading its production capabilities.

Earnings Power And Capital Efficiency

B&P Co. exhibits strong earnings power, with diluted EPS of JPY 169.32. The absence of total debt and a cash reserve of JPY 2.98 billion underscore efficient capital management. The company’s beta of 0.085 suggests low volatility relative to the market, appealing to risk-averse investors seeking stable returns in the advertising sector.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with no debt and substantial cash reserves, providing significant financial flexibility. This conservative financial structure positions B&P Co. to weather economic downturns and invest opportunistically in growth initiatives, such as digital signage expansion or strategic acquisitions.

Growth Trends And Dividend Policy

B&P Co. has demonstrated steady performance, supported by its focus on high-margin signage solutions. The company pays a dividend of JPY 60 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on leveraging digital signage trends and expanding its client base beyond traditional advertising channels.

Valuation And Market Expectations

With a market capitalization of JPY 4.98 billion, B&P Co. trades at a P/E ratio of approximately 12.7, based on its diluted EPS. The low beta and strong cash position suggest the market views the company as a stable, low-risk investment within the advertising sector, though growth expectations appear modest given its niche focus.

Strategic Advantages And Outlook

B&P Co.’s strategic advantages lie in its specialized expertise in signage production and its debt-free financial position. The outlook remains stable, with potential upside from increased adoption of digital signage solutions. However, the company’s regional focus may limit growth compared to larger, diversified competitors. Continued innovation and client diversification will be key to sustaining long-term profitability.

Sources

Company description, financial data, and market metrics provided by the user.

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