investorscraft@gmail.com

Intrinsic ValueSun Messe Co., Ltd. (7883.T)

Previous Close¥369.00
Intrinsic Value
Upside potential
Previous Close
¥369.00

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

Sun Messe Co., Ltd. operates as a diversified communication service provider in Japan, specializing in printing, digital media, and promotional solutions. The company serves a broad clientele with commercial and publishing printing, digital press services, and 3D package design, positioning itself as an integrated solutions provider in the specialty business services sector. Its offerings span traditional print media to advanced digital services like augmented reality and web promotion, catering to evolving market demands. Sun Messe differentiates itself through technological integration, offering value-added services such as inventory management, digital signage, and eco-friendly communication solutions. The company’s focus on innovation, including printed electronics and UV printing, enhances its competitive edge in Japan’s industrial sector. With a legacy dating back to 1935, Sun Messe maintains a stable market presence, supported by its comprehensive service portfolio and adaptability to digital transformation trends.

Revenue Profitability And Efficiency

Sun Messe reported revenue of JPY 16.63 billion for FY 2024, with net income of JPY 257 million, reflecting modest profitability in a competitive market. The company’s operating cash flow of JPY 1.04 billion indicates efficient cash generation, though capital expenditures of JPY -315.7 million suggest restrained investment activity. Diluted EPS of JPY 16.58 underscores its ability to deliver shareholder value despite sector headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, though net margins remain thin at approximately 1.5%. Capital efficiency is evident in its JPY 2.63 billion cash reserves, which provide liquidity against JPY 1.68 billion in total debt. Operating cash flow coverage of debt and investments highlights prudent financial management.

Balance Sheet And Financial Health

Sun Messe maintains a solid balance sheet with JPY 2.63 billion in cash and equivalents, offset by JPY 1.68 billion in total debt. The low beta of 0.02 suggests minimal volatility relative to the market, reinforcing its financial stability. The company’s conservative leverage and liquidity position mitigate risks in the cyclical printing and media industry.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting steady but unspectacular performance. The company’s dividend payout of JPY 8 per share indicates a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on expanding digital services and cost optimization initiatives.

Valuation And Market Expectations

With a market capitalization of JPY 5.66 billion, Sun Messe trades at a modest valuation, reflecting its niche market position and moderate growth prospects. Investor expectations are likely tempered by the company’s traditional business mix, though its digital initiatives could unlock long-term value if successfully scaled.

Strategic Advantages And Outlook

Sun Messe’s strategic advantages lie in its integrated service portfolio and technological adaptability. The outlook remains cautious, with opportunities in digital transformation balanced against competitive pressures. The company’s focus on eco-friendly and universal design solutions may align with broader sustainability trends, potentially driving future demand.

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