investorscraft@gmail.com

Intrinsic ValueSanko Sangyo Co.,Ltd. (7922.T)

Previous Close¥438.00
Intrinsic Value
Upside potential
Previous Close
¥438.00

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

Sanko Sangyo Co., Ltd. operates as a specialized manufacturer and supplier of printed materials in Japan, catering to a diverse range of industries including consumer electronics, automotive, retail, and industrial applications. The company’s core revenue model revolves around producing adhesive prints, seals, labels, and display boards, which are integral components for products like smartphones, appliances, and digital signage. Its niche focus on high-precision printed solutions positions it as a critical supplier for sectors requiring durable and customized labeling. Sanko Sangyo serves both B2B and OEM clients, leveraging its long-standing expertise since its founding in 1951. While the company operates in a competitive market dominated by larger industrial suppliers, its specialization in adhesive and display products allows it to maintain a stable presence. However, its reliance on domestic demand and limited international exposure may constrain growth compared to global peers. The firm’s headquarters in Tokyo provides strategic access to key manufacturing and technology hubs, reinforcing its regional market position.

Revenue Profitability And Efficiency

Sanko Sangyo reported revenue of ¥10.36 billion for FY 2024, reflecting its steady demand in niche markets. However, the company recorded a net loss of ¥94 million, with diluted EPS at -¥14.64, indicating profitability challenges. Operating cash flow stood at ¥727.8 million, suggesting reasonable operational efficiency, though capital expenditures of ¥192 million highlight ongoing investments to maintain production capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income underscores pressure on earnings power, likely due to rising input costs or competitive pricing. Despite this, its operating cash flow remains positive, indicating some resilience in core operations. The modest capital expenditure relative to cash flow suggests disciplined reinvestment, though improving profitability will be critical to enhancing capital efficiency.

Balance Sheet And Financial Health

Sanko Sangyo maintains a solid liquidity position with ¥2.94 billion in cash and equivalents, against total debt of ¥587.8 million, reflecting a conservative leverage profile. The strong cash reserves provide a buffer against operational volatility, though the net loss raises questions about sustained financial health if profitability does not recover.

Growth Trends And Dividend Policy

The company’s growth appears stagnant, with no clear upward revenue trajectory in recent periods. Despite the net loss, it maintained a dividend of ¥10 per share, signaling a commitment to shareholder returns, though this may not be sustainable without improved earnings. Future growth may depend on expanding into higher-margin segments or new geographic markets.

Valuation And Market Expectations

With a market cap of ¥3.1 billion and a low beta of 0.068, Sanko Sangyo is viewed as a low-volatility, small-cap stock. The negative earnings and modest revenue base suggest muted market expectations, with valuation likely driven by its niche market position rather than growth prospects.

Strategic Advantages And Outlook

Sanko Sangyo’s deep expertise in printed materials and long-term industry relationships provide a competitive edge in its niche. However, its outlook remains cautious due to profitability challenges and domestic market reliance. Strategic shifts toward higher-value products or digital integration could enhance its positioning, but execution risks persist.

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