investorscraft@gmail.com

Intrinsic ValueMatsumoto Inc. (7901.T)

Previous Close¥1,036.00
Intrinsic Value
Upside potential
Previous Close
¥1,036.00

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

Matsumoto Inc. operates in Japan's printing industry, specializing in graduation commemorative albums and general commercial printed materials such as posters, catalogs, and pamphlets. The company has diversified into internet-related businesses, including digital photo albums, self-publishing, and print mail-order sales, leveraging digital transformation trends. Despite its long-standing presence since 1932, Matsumoto faces intense competition in a mature market, where demand for traditional printing services is declining due to digital alternatives. Its niche in school-related products provides some stability, but the broader shift toward digital media challenges its growth prospects. The company’s dual focus on legacy printing and digital services reflects an attempt to adapt, though execution risks remain given its recent financial struggles.

Revenue Profitability And Efficiency

Matsumoto reported revenue of JPY 2.21 billion for FY 2024 but recorded a net loss of JPY 86.6 million, reflecting margin pressures and declining demand in its core printing business. The negative operating cash flow of JPY 68.9 million and capital expenditures of JPY 129 million suggest strained liquidity, likely due to investments in digital initiatives without immediate returns. The diluted EPS of -JPY 76.51 underscores profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with limited ability to generate returns on invested capital. The transition to digital services has yet to offset declines in traditional printing, as evidenced by the lack of positive operating cash flow. High fixed costs in printing may further constrain earnings recovery without significant restructuring.

Balance Sheet And Financial Health

Matsumoto holds JPY 557.4 million in cash against total debt of JPY 487.2 million, providing modest liquidity. However, the negative cash flow and net loss raise concerns about its ability to service debt without additional financing. The absence of dividends aligns with its focus on preserving capital during this transitional phase.

Growth Trends And Dividend Policy

The company’s growth is hampered by secular declines in printing demand, though its digital initiatives aim to capture new revenue streams. No dividends were paid in FY 2024, reflecting prioritization of financial stability over shareholder returns. Future growth hinges on successful digital adoption, but execution risks remain high given current losses.

Valuation And Market Expectations

With a market cap of JPY 880.7 million and negative earnings, Matsumoto trades on speculative sentiment around its digital pivot. The negative beta of -4.287 suggests atypical volatility, possibly due to its small size and niche market positioning. Investors likely await clearer signs of turnaround before ascribing higher value.

Strategic Advantages And Outlook

Matsumoto’s legacy in school-related printing provides a defensible niche, but its long-term viability depends on scaling digital services. The outlook remains cautious, given persistent losses and industry headwinds. Success will require sharper cost management and faster digital revenue growth to offset traditional business declines.

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