investorscraft@gmail.com

Intrinsic ValueLihit Lab.,Inc. (7975.T)

Previous Close¥1,264.00
Intrinsic Value
Upside potential
Previous Close
¥1,264.00

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

Lihit Lab., Inc. operates as a specialized manufacturer and distributor of office and organizational supplies, serving both domestic and international markets. The company’s product portfolio spans a diverse range of solutions, including filing systems, binders, storage cases, and desk accessories, alongside niche offerings like medical record organizers and personal electronic equipment accessories. Its revenue model is anchored in B2B and B2C sales, leveraging both traditional distribution channels and e-commerce platforms. Positioned in the competitive business equipment and supplies sector, Lihit Lab differentiates itself through functional design and durability, catering to professional and consumer needs. The company’s long-standing presence since 1938 underscores its resilience, though it faces pressure from commoditization and digitalization trends. Its real estate rental segment provides ancillary income, diversifying its operational base. While the company maintains a solid foothold in Japan, international expansion remains limited, reflecting a concentrated market strategy.

Revenue Profitability And Efficiency

Lihit Lab reported revenue of ¥9.22 billion for FY2025, with net income of ¥411.6 million, translating to a diluted EPS of ¥121.3. Operating cash flow stood at ¥290.5 million, though capital expenditures of ¥-298.1 million indicate reinvestment in operations. The company’s profitability margins appear modest, typical for a niche industrial supplier, with efficiency metrics suggesting steady but unexceptional cash conversion.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its narrow product focus and reliance on physical office supply demand, which has faced secular declines. However, its capital efficiency is supported by a debt-light structure, with total debt of ¥437.5 million against cash reserves of ¥2.33 billion, reflecting prudent balance sheet management.

Balance Sheet And Financial Health

Lihit Lab maintains a robust financial position, with cash and equivalents covering 5.3x total debt. The low debt-to-equity ratio and ample liquidity underscore financial stability, though the modest market cap of ¥3.87 billion limits scalability. The absence of significant leverage provides flexibility but may also indicate underutilization of growth opportunities.

Growth Trends And Dividend Policy

Growth trends are muted, reflecting industry headwinds, though the dividend payout of ¥25 per share signals a commitment to shareholder returns. The lack of explicit revenue growth guidance suggests a focus on stability rather than expansion, with the real estate segment offering incremental diversification.

Valuation And Market Expectations

The company’s beta of -0.027 indicates low correlation with broader markets, typical for a small-cap niche player. Valuation metrics are not explicitly provided, but the subdued earnings power and limited growth prospects likely align with a discounted multiples framework relative to industrials peers.

Strategic Advantages And Outlook

Lihit Lab’s strengths lie in its durable product lines and conservative financial management. However, the outlook is tempered by structural challenges in office supply demand and limited international penetration. Strategic initiatives to diversify into adjacent niches or digital solutions could mitigate risks, but execution remains untested.

Sources

Company description, financial data from disclosed ticker metrics

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