investorscraft@gmail.com

Intrinsic ValueDai Nippon Printing Co., Ltd. (7912.T)

Previous Close¥2,767.50
Intrinsic Value
Upside potential
Previous Close
¥2,767.50

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

Dai Nippon Printing Co., Ltd. operates as a diversified industrial conglomerate with a core focus on printing and packaging solutions, serving global markets across multiple sectors. The company’s Information Communication segment provides a broad range of printed materials, digital signage, and business process outsourcing, while its Lifestyle and Industrial Supplies segment delivers innovative packaging, construction materials, and high-performance industrial components. The Electronics segment specializes in display technologies and semiconductor-related products, reinforcing its technological edge. With a heritage dating back to 1876, Dai Nippon Printing has established itself as a leader in Japan’s specialty business services sector, leveraging its expertise in materials science and digital transformation to maintain a competitive position. Its hybrid bookstore network under the honto brand and advanced packaging solutions highlight its adaptability to evolving consumer and industrial demands. The company’s diversified revenue streams and strong R&D capabilities position it well in both traditional and high-growth markets, such as renewable energy components and OLED displays.

Revenue Profitability And Efficiency

For FY 2024, Dai Nippon Printing reported revenue of JPY 1.42 trillion, with net income of JPY 110.9 billion, reflecting a steady profitability margin. Operating cash flow stood at JPY 72.6 billion, though capital expenditures of JPY 59.4 billion indicate ongoing investments in technology and infrastructure. The company’s ability to generate consistent earnings underscores its operational efficiency despite a capital-intensive business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 221.56 demonstrates robust earnings power, supported by diversified revenue streams and cost management. While capital expenditures are significant, they align with strategic initiatives in high-growth areas like electronic components and sustainable packaging, suggesting disciplined capital allocation aimed at long-term value creation.

Balance Sheet And Financial Health

Dai Nippon Printing maintains a solid balance sheet, with JPY 228.8 billion in cash and equivalents against total debt of JPY 177.9 billion, indicating a manageable leverage position. The liquidity cushion supports both operational flexibility and potential strategic investments, reinforcing financial stability.

Growth Trends And Dividend Policy

The company has shown resilience in revenue growth, supported by innovation in packaging and electronics. A dividend per share of JPY 54 reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution. Future growth may hinge on expansion in sustainable materials and advanced display technologies.

Valuation And Market Expectations

With a market capitalization of JPY 946.2 billion and a beta of 0.255, the stock is perceived as relatively stable with lower volatility compared to the broader market. Investors likely value its diversified industrial exposure and steady cash flows, though growth expectations may be tempered by sector cyclicality.

Strategic Advantages And Outlook

Dai Nippon Printing’s strengths lie in its technological expertise, diversified product portfolio, and strong market position in Japan. The focus on sustainable packaging and electronic components aligns with global trends, positioning the company for incremental growth. However, competitive pressures in digital transformation and materials innovation remain key challenges to monitor.

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