investorscraft@gmail.com

Intrinsic ValueKing Jim Co., Ltd. (7962.T)

Previous Close¥812.00
Intrinsic Value
Upside potential
Previous Close
¥812.00

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

King Jim Co., Ltd. operates in the stationery and electronic products sector, primarily serving the Japanese market. The company specializes in office and home-use filing supplies, including pipe-type binding mechanisms and polypropylene clear files, alongside electronic products like the TEPRA label printer and POMERA portable digital memo pad. Its diversified product portfolio caters to both traditional stationery needs and modern digital solutions, positioning it as a hybrid player in the business equipment industry. King Jim’s market position is reinforced by its long-standing brand recognition and domestic manufacturing capabilities, though it faces competition from larger multinational stationery and electronics firms. The company’s focus on niche products, such as label printers and portable memo devices, allows it to maintain a distinct presence despite broader industry consolidation. However, its reliance on the Japanese market limits geographic diversification, exposing it to local economic fluctuations.

Revenue Profitability And Efficiency

King Jim reported revenue of ¥39.6 billion for the fiscal year ending June 2024, but net income was negative at ¥-318 million, reflecting operational challenges. The diluted EPS of ¥-11.16 underscores profitability pressures, likely due to rising costs or competitive pricing dynamics. Operating cash flow remained positive at ¥1.05 billion, suggesting some resilience in core operations, though capital expenditures of ¥-617 million indicate ongoing investments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power in the current fiscal year. Operating cash flow, while positive, may not fully offset profitability concerns, given the net loss. Capital efficiency appears constrained, as expenditures remain significant relative to cash flow generation, potentially limiting near-term flexibility for growth initiatives or debt reduction.

Balance Sheet And Financial Health

King Jim’s balance sheet shows ¥6.1 billion in cash and equivalents against ¥5.7 billion in total debt, indicating moderate liquidity but limited net cash reserves. The debt level is manageable relative to equity, though the negative net income raises questions about leverage sustainability. The company’s financial health hinges on improving profitability to stabilize its leverage position.

Growth Trends And Dividend Policy

Despite profitability challenges, King Jim maintained a dividend of ¥14 per share, signaling commitment to shareholder returns. Growth trends appear muted, with revenue stability offset by earnings volatility. The company’s ability to sustain dividends amid net losses will depend on cash flow resilience and cost management improvements in the coming fiscal year.

Valuation And Market Expectations

With a market cap of ¥24.1 billion and a beta of 0.40, King Jim is viewed as a low-volatility stock, likely reflecting its niche market position. Investors may be pricing in limited growth expectations, given the stagnant revenue and profitability pressures. The valuation suggests cautious optimism, contingent on operational turnaround efforts.

Strategic Advantages And Outlook

King Jim’s strengths lie in its specialized product lines and domestic manufacturing expertise. However, the outlook remains uncertain due to profitability challenges and reliance on the Japanese market. Strategic initiatives to expand digital product adoption or reduce costs could improve margins, but execution risks persist in a competitive industry.

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