investorscraft@gmail.com

Intrinsic ValueSougou Shouken Co.,Ltd. (7850.T)

Previous Close¥878.00
Intrinsic Value
Upside potential
Previous Close
¥878.00

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

Sougou Shouken Co., Ltd. operates as a specialized printing services provider in Japan, catering to diverse commercial and promotional needs. The company’s core revenue model revolves around end-to-end printing solutions, encompassing design, production, and distribution of marketing materials such as flyers, catalogs, and event-related collateral. Its services extend beyond traditional printing to include IT solutions, augmented reality promotions, and even niche offerings like LED vegetable cultivation, reflecting a diversified approach to client engagement. Positioned within the competitive specialty business services sector, Sougou Shouken differentiates itself through integrated service capabilities, combining conventional print expertise with innovative digital and event-driven solutions. The company’s involvement in high-touch sectors like exhibitions and commemorative events underscores its role as a facilitator of targeted marketing campaigns. While its headquarters in Sapporo anchors its regional presence, the firm’s broad service portfolio suggests adaptability to evolving industry demands, though its market share remains constrained by the fragmented nature of Japan’s printing industry.

Revenue Profitability And Efficiency

For FY2024, Sougou Shouken reported revenue of ¥15.8 billion, with net income of ¥274.5 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at ¥863.7 million, supported by disciplined working capital management, while capital expenditures of ¥263 million indicate ongoing investments in production capabilities. The diluted EPS of ¥91.35 suggests reasonable earnings distribution across its 2.99 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing approximately 1.7% of revenue, typical for low-margin printing services. Operating cash flow coverage of capital expenditures (3.3x) demonstrates adequate reinvestment capacity, though the sector’s thin margins limit scalability. The absence of explicit ROIC or ROE data precludes deeper efficiency analysis.

Balance Sheet And Financial Health

Sougou Shouken maintains ¥1.18 billion in cash against ¥3.1 billion of total debt, indicating moderate liquidity pressure. The debt-heavy structure (debt-to-equity ratio implied but not calculable from provided data) may constrain financial flexibility, though the stable cash flow generation offers some mitigation. The balance sheet reflects typical working capital demands of a print services firm.

Growth Trends And Dividend Policy

Historical growth trends are unavailable, but the dividend payout of ¥20 per share suggests a shareholder return focus despite sector headwinds. The company’s expansion into adjacent services like IT solutions and AR promotions may signal attempts to diversify revenue streams beyond traditional print, though their contribution remains unspecified.

Valuation And Market Expectations

With a market cap of ¥2.53 billion, the stock trades at approximately 0.16x revenue and 9.2x net income, reflecting subdued market expectations for the stagnant printing sector. The low beta (0.042) implies minimal correlation with broader market movements, typical for niche industrial services firms.

Strategic Advantages And Outlook

Sougou Shouken’s integrated service model provides cross-selling opportunities, though digital disruption poses structural challenges. Its regional focus and diversified offerings may buffer against cyclical downturns, but margin pressures and high debt warrant caution. Success hinges on scaling higher-margin digital services while optimizing legacy print operations.

Sources

Company description and financial data sourced from publicly available market data providers; detailed segment breakdowns unavailable without 10-K equivalent filings.

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