investorscraft@gmail.com

Intrinsic ValueFuji Seal International, Inc. (7864.T)

Previous Close¥3,195.00
Intrinsic Value
Upside potential
Previous Close
¥3,195.00

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

Fuji Seal International, Inc. is a specialized provider of high-performance packaging solutions, serving diverse industries such as food, beverages, dairy, home and personal care, and pharmaceuticals. The company’s core revenue model revolves around manufacturing and selling shrink sleeve labels, self-adhesive labels, spouted pouches, and advanced labeling machinery, complemented by aftermarket services like spare parts and technical support. Operating across Japan, the U.S., Europe, and ASEAN regions, Fuji Seal leverages its century-old expertise to maintain a strong foothold in the competitive packaging sector. Its product portfolio is designed to meet stringent industry standards, ensuring durability, aesthetic appeal, and functionality for brand owners. The company’s international presence and diversified client base mitigate regional risks while reinforcing its reputation as a reliable partner for global packaging needs. Fuji Seal’s technological investments in rotary and linear labeling systems further enhance its market positioning, catering to both high-volume and niche applications.

Revenue Profitability And Efficiency

For FY 2024, Fuji Seal reported revenue of ¥196.6 billion, with net income of ¥10.3 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at ¥19.9 billion, indicating robust cash generation despite capital expenditures of ¥6.1 billion. The company’s ability to convert sales into earnings underscores its operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of ¥187.76 highlights Fuji Seal’s earnings power, supported by disciplined cost management and scalable production processes. The company’s moderate capital expenditures relative to operating cash flow suggest prudent reinvestment strategies, balancing growth initiatives with financial sustainability.

Balance Sheet And Financial Health

Fuji Seal maintains a solid balance sheet with ¥22.8 billion in cash and equivalents against total debt of ¥6.8 billion, indicating a conservative leverage profile. The healthy liquidity position provides flexibility for strategic investments or weathering cyclical downturns in the packaging industry.

Growth Trends And Dividend Policy

The company’s growth is tied to global demand for innovative packaging, with a dividend payout of ¥65 per share signaling a commitment to shareholder returns. However, its beta of 0.383 suggests lower volatility compared to the broader market, aligning with its stable but moderate growth trajectory.

Valuation And Market Expectations

With a market capitalization of ¥137.3 billion, Fuji Seal trades at a P/E multiple of approximately 13.4x based on FY 2024 earnings. This valuation reflects market expectations of steady performance, though limited by the mature nature of the packaging industry.

Strategic Advantages And Outlook

Fuji Seal’s long-standing expertise, diversified product offerings, and global footprint position it well to capitalize on evolving packaging trends. The company’s focus on sustainability and automation could drive future growth, though competitive pressures and raw material costs remain key monitorable risks.

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