investorscraft@gmail.com

Intrinsic ValueFujicopian Co., Ltd. (7957.T)

Previous Close¥1,444.00
Intrinsic Value
Upside potential
Previous Close
¥1,444.00

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

Fujicopian Co., Ltd. operates in the business equipment and supplies sector, specializing in consumable products for information and data processing applications. The company’s core revenue model is driven by manufacturing and selling thermal transfer media, including ribbons for fax machines, barcode printers, and ticket dispensers, alongside stationary products like correction tapes and fabric ribbons. Its diversified product portfolio serves both domestic and international markets, positioning it as a niche player in industrial consumables. Fujicopian’s market position is reinforced by its long-standing expertise since 1950, with a focus on high-quality, specialized solutions for printing and data processing needs. While the company operates in a mature industry, its emphasis on innovation, such as correctable film ribbons and multi-strike film ribbons, helps maintain relevance. The firm’s headquarters in Osaka, Japan, underscores its regional influence, though global expansion remains limited. Competitive pressures from digitalization pose risks, but Fujicopian’s entrenched relationships and product reliability provide stability in its core markets.

Revenue Profitability And Efficiency

Fujicopian reported revenue of JPY 8.98 billion for FY 2024, with net income of JPY 397.8 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 299.6 million, though capital expenditures of JPY -589 million indicate ongoing investments in production capabilities. The company’s ability to maintain positive earnings in a competitive landscape highlights its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 259.36 demonstrates its earnings power relative to its share base. With a market capitalization of JPY 2.16 billion, Fujicopian’s capital efficiency is tempered by its niche market focus, though its low beta of 0.003 suggests minimal volatility compared to broader markets.

Balance Sheet And Financial Health

Fujicopian holds JPY 2.86 billion in cash and equivalents, against total debt of JPY 2.8 billion, indicating a balanced liquidity position. The manageable debt level and strong cash reserves provide financial flexibility, though the company’s capital expenditure commitments warrant monitoring for long-term sustainability.

Growth Trends And Dividend Policy

Growth appears constrained by the mature nature of its industry, though product diversification offers some upside. The dividend per share of JPY 78 reflects a commitment to shareholder returns, supported by consistent profitability. Future growth may hinge on technological adaptations to offset declining demand for traditional printing consumables.

Valuation And Market Expectations

With a market cap of JPY 2.16 billion, Fujicopian trades at a modest valuation, likely reflecting its niche market and limited growth prospects. Investor expectations remain conservative, aligned with the company’s stable but slow-moving industry segment.

Strategic Advantages And Outlook

Fujicopian’s strategic advantages lie in its specialized product offerings and established market presence. However, the outlook is cautious due to industry headwinds from digitalization. The company’s ability to innovate and diversify revenue streams will be critical to sustaining long-term competitiveness.

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