investorscraft@gmail.com

Intrinsic ValueSeven Industries Co., Ltd. (7896.T)

Previous Close¥539.00
Intrinsic Value
Upside potential
Previous Close
¥539.00

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

Seven Industries Co., Ltd. operates in the construction materials sector, specializing in laminated wooden building materials primarily for the Japanese market. The company’s product portfolio includes stairs, wood counters, desks, and entrance work materials, catering to both residential and commercial interiors. Its offerings extend to traditional Japanese room members and structural components for wooden buildings, positioning it as a niche player in sustainable and aesthetically driven construction solutions. The company’s focus on high-quality, customizable wooden products aligns with Japan’s demand for durable and design-forward building materials. While it serves a domestic clientele, its specialization in laminated wood products provides a competitive edge in a market increasingly valuing eco-friendly and modular construction. However, its reliance on Japan’s housing and renovation sectors exposes it to cyclical demand fluctuations and regional economic conditions.

Revenue Profitability And Efficiency

Seven Industries reported revenue of JPY 15.3 billion for FY 2024, but faced a net loss of JPY 783 million, reflecting margin pressures or operational challenges. The negative diluted EPS of JPY -175.4 underscores profitability struggles, though operating cash flow of JPY 879 million suggests some liquidity resilience. Capital expenditures of JPY -231 million indicate restrained investment, possibly to conserve cash amid financial headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power, likely due to cost inflation or subdued demand. Operating cash flow, while positive, may not fully offset profitability concerns. The modest capex suggests a cautious approach to capital deployment, potentially limiting near-term growth but preserving financial flexibility.

Balance Sheet And Financial Health

Seven Industries holds JPY 1.1 billion in cash against JPY 1.5 billion in total debt, indicating a leveraged position with moderate liquidity. The debt level, relative to its market cap of JPY 2.3 billion, could constrain financial agility, though the positive operating cash flow provides some buffer against near-term obligations.

Growth Trends And Dividend Policy

The company’s recent financial performance reflects contraction, with negative earnings overshadowing its JPY 20 per share dividend. The dividend payout, despite losses, may signal management’s commitment to shareholder returns but raises sustainability questions. Growth prospects appear muted, hinging on a recovery in Japan’s construction sector or operational restructuring.

Valuation And Market Expectations

With a market cap of JPY 2.3 billion and a beta of 0.37, Seven Industries is viewed as a low-volatility but high-risk investment given its unprofitability. The market likely prices in skepticism about a near-term turnaround, with valuation metrics reflecting its challenged earnings trajectory.

Strategic Advantages And Outlook

Seven Industries’ niche in laminated wood products offers differentiation, but its outlook is clouded by financial strain. Success hinges on cost management, demand recovery in Japan’s housing sector, or diversification into higher-margin segments. The company’s ability to stabilize profitability while maintaining its dividend will be critical to investor confidence.

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