investorscraft@gmail.com

Intrinsic ValueDaiken Corporation (7905.T)

Previous Close¥2,999.00
Intrinsic Value
Upside potential
Previous Close
¥2,999.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Daiken Corporation operates as a key player in Japan's industrial and building materials sector, specializing in high-quality interior and construction solutions. The company’s diversified product portfolio includes medium-density fiberboards, ceiling materials, tatami surfaces, flooring, and acoustic panels, catering to residential, commercial, and public infrastructure projects. Its revenue model is anchored in manufacturing and direct sales, supported by a strong presence in renovation and interior construction services. Daiken holds a competitive edge through its vertically integrated operations, enabling cost efficiency and quality control across its supply chain. The firm’s focus on sustainable and noncombustible materials aligns with Japan’s stringent building regulations, reinforcing its market positioning. While domestic demand drives the majority of sales, international expansion remains a strategic priority to diversify revenue streams. The company’s reputation for durability and innovation in interior solutions solidifies its standing in a fragmented but growing industry.

Revenue Profitability And Efficiency

Daiken reported revenue of JPY 228.8 billion for FY 2023, with net income of JPY 10.3 billion, reflecting a net margin of approximately 4.5%. Operating cash flow was negative at JPY -107 million, likely due to working capital adjustments, while capital expenditures totaled JPY -2.9 billion, indicating ongoing investments in production capacity. The diluted EPS of JPY 396.1 underscores moderate profitability in a competitive market.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable demand for construction materials, though operating cash flow challenges suggest potential liquidity constraints. Capital efficiency appears balanced, with capex directed toward maintaining production capabilities. The net income-to-revenue ratio indicates disciplined cost management, though margin pressures from raw material inflation could pose risks.

Balance Sheet And Financial Health

Daiken’s balance sheet shows JPY 19.6 billion in cash against JPY 29.7 billion in total debt, reflecting a manageable leverage position. The debt-to-equity ratio suggests moderate financial risk, supported by consistent profitability. Liquidity remains adequate, though negative operating cash flow warrants monitoring for sustained operational flexibility.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by Japan’s construction and renovation activity. The company distributed JPY 568 million in dividends, signaling a shareholder-friendly policy. Future growth may hinge on international expansion and product innovation, particularly in eco-friendly materials, though domestic market saturation could limit upside.

Valuation And Market Expectations

With a market cap of JPY 78.2 billion and a beta of 0.235, Daiken is viewed as a low-volatility stock. The P/E ratio, derived from diluted EPS, suggests modest market expectations. Investors likely price in stable demand but remain cautious about margin expansion and cash flow volatility.

Strategic Advantages And Outlook

Daiken’s strengths lie in its diversified product range and compliance with Japan’s building standards. Challenges include raw material cost fluctuations and competitive pricing pressures. The outlook remains neutral, with growth contingent on operational efficiency and strategic market penetration, particularly in sustainable construction solutions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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