investorscraft@gmail.com

Intrinsic ValueKyoritsu Printing Co., Ltd. (7838.T)

Previous Close¥130.00
Intrinsic Value
Upside potential
Previous Close
¥130.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kyoritsu Printing Co., Ltd. operates in Japan's specialty business services sector, focusing on commercial and publishing printing. The company generates revenue through a diversified portfolio of printing services, including flyers, catalogs, books, and promotional materials, catering to businesses, publishers, and direct mail campaigns. Its market position is reinforced by a broad service offering, from high-volume commercial printing to niche products like packaging and novelty items, serving both corporate and retail clients. Kyoritsu Printing differentiates itself through integrated solutions, combining traditional printing with value-added services such as advertisement planning and real estate leasing. The company's presence in Tokyo, a hub for publishing and marketing, provides proximity to key clients. While the printing industry faces digital disruption, Kyoritsu maintains relevance by addressing demand for physical marketing collateral and specialized print products. Its long-standing operations since 1980 suggest stability, though growth may be tempered by sector-wide challenges.

Revenue Profitability And Efficiency

Kyoritsu Printing reported revenue of ¥37.8 billion for FY2022, with net income of ¥866 million, reflecting a net margin of approximately 2.3%. Operating cash flow stood at ¥2.97 billion, indicating reasonable cash generation relative to earnings. Capital expenditures of ¥1.84 billion suggest ongoing investment in production capabilities, though free cash flow remains positive. The modest profitability underscores competitive pressures in the printing industry.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥19.08 demonstrates modest earnings power, with capital efficiency constrained by the capital-intensive nature of printing operations. Operating cash flow coverage of net income (3.4x) highlights solid cash conversion, but debt levels may weigh on returns. The balance between reinvestment and profitability will be critical for sustaining earnings growth in a mature industry.

Balance Sheet And Financial Health

Kyoritsu holds ¥12.9 billion in cash against ¥15.8 billion in total debt, indicating a leveraged but manageable position. The liquidity buffer provides flexibility, though debt servicing could pressure cash flows if profitability weakens. The absence of market cap data limits leverage ratio analysis, but the balance sheet appears structured for stability rather than aggressive growth.

Growth Trends And Dividend Policy

With a dividend per share of ¥115.5, the company offers a yield that may appeal to income-focused investors, though growth prospects appear muted given flat industry trends. Revenue stability hinges on maintaining client relationships and adapting to digital competition. Dividend sustainability will depend on consistent cash flow generation and disciplined capital allocation.

Valuation And Market Expectations

The lack of reported market capitalization restricts valuation analysis, but the stock's beta of 0.61 suggests lower volatility relative to the broader market. Investors likely price Kyoritsu as a stable, low-growth entity, with expectations aligned to its niche printing services and moderate profitability.

Strategic Advantages And Outlook

Kyoritsu's strategic advantages include its diversified service mix and entrenched client relationships in Japan's printing sector. The outlook remains cautious, as industry headwinds from digital media may offset opportunities in specialized print products. Success will depend on operational efficiency and selective expansion into higher-margin segments like packaging or direct mail services.

Sources

Company description and financial data sourced from publicly available disclosures, likely including annual reports (10-K equivalent) and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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