investorscraft@gmail.com

Intrinsic ValueRoland Corporation (7944.T)

Previous Close¥3,805.00
Intrinsic Value
Upside potential
Previous Close
¥3,805.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Roland Corporation is a leading global manufacturer of electronic musical instruments, professional audio equipment, and music production software, operating in the consumer cyclical sector. The company generates revenue through its diversified product portfolio, including flagship brands like Roland (electronic drums, digital pianos, synthesizers), BOSS (effects processors, amplifiers), and V-MODA (headphones, earphones). Roland serves both amateur and professional musicians, leveraging its strong brand recognition and innovation in digital music technology. The company competes in a niche but growing market, supported by trends in home music production and digital entertainment. Its vertically integrated approach—spanning hardware, software (Roland Cloud), and accessories—enhances customer retention and cross-selling opportunities. Roland maintains a competitive edge through R&D-driven product development and strategic partnerships in the music industry, positioning itself as a premium player in the electronic musical instruments segment.

Revenue Profitability And Efficiency

Roland reported revenue of JPY 99.4 billion for FY 2024, with net income of JPY 5.98 billion, reflecting a net margin of approximately 6%. Operating cash flow stood at JPY 11.7 billion, indicating healthy cash generation from core operations. Capital expenditures were modest at JPY 1.37 billion, suggesting disciplined reinvestment. The company’s profitability metrics highlight steady operational efficiency despite competitive pressures in the leisure electronics market.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 214.76 underscores Roland’s earnings capability, supported by its premium product mix and brand loyalty. The company’s capital efficiency is evident in its ability to maintain profitability while investing in R&D and software expansion. Operating cash flow coverage of capital expenditures (8.6x) indicates strong free cash flow generation, providing flexibility for growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Roland’s balance sheet shows JPY 14.5 billion in cash and equivalents against JPY 20.4 billion in total debt, reflecting a manageable leverage position. The liquidity profile is adequate, with cash reserves covering short-term obligations. The company’s conservative beta (0.196) suggests lower volatility relative to the market, aligning with its stable revenue streams in musical instruments.

Growth Trends And Dividend Policy

Roland’s growth is driven by demand for digital music tools and software subscriptions (Roland Cloud). The company paid a dividend of JPY 170 per share, yielding ~2% based on its current market cap, signaling a commitment to shareholder returns. Future growth may hinge on expanding its software ecosystem and penetrating emerging markets with mid-tier product offerings.

Valuation And Market Expectations

With a market cap of JPY 84.2 billion, Roland trades at a P/E of ~14x, reflecting moderate investor expectations. The valuation aligns with its niche market position and steady cash flows, though premium pricing for innovative products could justify higher multiples if software adoption accelerates.

Strategic Advantages And Outlook

Roland’s strengths lie in its iconic brand legacy, technological innovation, and integrated hardware-software ecosystem. Challenges include competition from lower-cost manufacturers and cyclical demand for leisure products. The outlook remains stable, with opportunities in digital music education and hybrid performance tools supporting long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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