investorscraft@gmail.com

Intrinsic ValueKyodo Printing Co., Ltd. (7914.T)

Previous Close¥1,634.00
Intrinsic Value
Upside potential
Previous Close
¥1,634.00

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

Kyodo Printing Co., Ltd. operates as a diversified printing and functional materials provider in Japan, serving industries ranging from publishing to pharmaceuticals. The company’s core revenue model is built on three segments: print media (magazines, books, and e-publications), communication solutions (business forms, smart cards), and packaging/functional materials (medical films, anti-static films). Its specialized films, such as MoistCatch and OxyCatch, cater to high-value sectors like healthcare and electronics, differentiating it from traditional printers. Kyodo Printing holds a niche position by integrating advanced material science with conventional printing, enabling solutions for moisture control, gas absorption, and anti-static applications. The firm’s long-standing relationships with publishers and manufacturers, coupled with its R&D focus, reinforce its competitive edge in a mature industry. While facing secular declines in traditional print, its pivot toward high-margin functional films and security products mitigates reliance on commoditized services. The company’s Tokyo headquarters and domestic focus limit geographic diversification but align with Japan’s demand for precision industrial and healthcare materials.

Revenue Profitability And Efficiency

Kyodo Printing reported revenue of JPY 96.99 billion for FY 2024, with net income of JPY 1.5 billion, reflecting modest profitability in a competitive sector. Operating cash flow stood at JPY 3.11 billion, though capital expenditures of JPY 3.36 billion indicate ongoing investments in technology and materials. The diluted EPS of JPY 199.12 suggests efficient capital allocation relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin margins, typical of the printing industry, but its functional materials segment likely drives higher returns. With JPY 15.51 billion in total debt against JPY 11 billion in cash, leverage is manageable, though interest coverage may pressure earnings during cyclical downturns.

Balance Sheet And Financial Health

Kyodo Printing maintains a balanced sheet with JPY 11 billion in cash and equivalents, providing liquidity against JPY 15.51 billion in debt. The net debt position of JPY 4.5 billion is modest relative to equity, suggesting stable financial health. However, the high capex/revenue ratio signals ongoing reinvestment needs.

Growth Trends And Dividend Policy

Growth is likely driven by functional materials, offsetting print media stagnation. The JPY 75 per share dividend implies a payout ratio near 38% of net income, reflecting a commitment to shareholder returns despite limited top-line expansion. Shareholder yield is supported by steady dividends rather than buybacks.

Valuation And Market Expectations

At a JPY 34.8 billion market cap, the stock trades at a P/E of ~23x, pricing in expectations for functional materials growth. The low beta (0.53) suggests defensive positioning, but valuation hinges on successful R&D commercialization.

Strategic Advantages And Outlook

Kyodo’s strategic advantages lie in its hybrid print-materials expertise and Japan’s demand for precision industrial solutions. Near-term challenges include print industry headwinds, but its functional films could unlock higher margins. Success depends on scaling niche products like OxyCatch in global markets.

Sources

Company description, financial data from disclosed filings (FY 2024), market cap and beta from exchange 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