investorscraft@gmail.com

Intrinsic ValueKawase Computer Supplies Co., Ltd. (7851.T)

Previous Close¥260.00
Intrinsic Value
Upside potential
Previous Close
¥260.00

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

Kawase Computer Supplies Co., Ltd. operates in Japan’s specialty business services sector, focusing on print communication solutions. The company provides a diversified portfolio, including data print services, variable printing, cloud-based data processing, and web-to-print solutions, catering to businesses requiring customized and scalable print communication. Its offerings position it as a niche player in Japan’s industrial sector, where demand for digital and hybrid print solutions is growing amid declining traditional print volumes. Kawase leverages its long-standing presence, established since 1955, to serve corporate clients with integrated print and data management services. However, the company faces competitive pressures from digital transformation trends and larger players offering broader IT-integrated solutions. Its market position remains regional, with limited international exposure, relying on domestic demand for business forms and variable printing. The shift toward cloud-based and automated print services could present growth opportunities if the company adapts its legacy operations to modern workflows.

Revenue Profitability And Efficiency

In FY 2024, Kawase reported revenue of JPY 2.59 billion but recorded a net loss of JPY 113 million, reflecting operational challenges. The negative diluted EPS of JPY -24.25 underscores profitability pressures, likely due to rising costs or competitive pricing. Operating cash flow of JPY 166 million suggests some liquidity generation, though capital expenditures of JPY -110 million indicate restrained investment in growth or modernization.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income and modest operating cash flow relative to revenue. Capital efficiency is mixed, as cash flow from operations covers capex, but the lack of profitability raises questions about sustainable returns. The JPY 719 million in total debt further weighs on financial flexibility, though JPY 1.15 billion in cash provides a buffer.

Balance Sheet And Financial Health

Kawase’s balance sheet shows JPY 1.15 billion in cash against JPY 719 million in debt, indicating a net cash position. However, the net loss and limited operating cash flow could strain liquidity if sustained. The debt level is manageable but warrants monitoring given the profitability challenges. The company’s equity base appears stable, supported by its cash reserves.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by profitability declines. The JPY 3 per share dividend suggests a commitment to shareholder returns, but sustainability depends on reversing net losses. The company’s focus on digital print solutions may align with industry shifts, but execution risks remain. Dividend yields are modest, reflecting cautious capital allocation.

Valuation And Market Expectations

With a market cap of JPY 1.22 billion, Kawase trades at a low revenue multiple, reflecting its niche position and profitability challenges. The near-zero beta indicates minimal correlation with broader markets, typical for small-cap specialty services. Investors likely price in limited growth prospects unless operational improvements materialize.

Strategic Advantages And Outlook

Kawase’s strengths include its long-standing market presence and diversified print service offerings. However, the outlook is cautious due to profitability pressures and competitive threats. Strategic pivots toward higher-margin digital services could improve margins, but execution risks persist. The company’s ability to adapt to technological shifts will be critical for long-term viability.

Sources

Company filings, market data

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