investorscraft@gmail.com

Intrinsic ValueShofu Inc. (7979.T)

Previous Close¥1,838.00
Intrinsic Value
Upside potential
Previous Close
¥1,838.00

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

Shofu Inc. operates as a specialized manufacturer and global supplier of dental materials and equipment, serving dental professionals worldwide. The company’s diversified product portfolio includes artificial teeth, dental porcelains, restorative materials, orthodontic devices, and infection control products, catering to both clinical and laboratory dental needs. With a century-long legacy since its founding in 1922, Shofu has established itself as a trusted brand in the dental industry, leveraging its expertise in material science and precision manufacturing. The company’s revenue model is driven by recurring sales of consumable dental products and capital equipment, benefiting from steady demand in dental care. Positioned in the competitive medical instruments and supplies sector, Shofu differentiates itself through product reliability, innovation, and a strong distribution network. Its market presence spans Japan and international markets, where it competes with global dental giants while maintaining a niche focus on high-quality, specialized solutions.

Revenue Profitability And Efficiency

Shofu reported revenue of JPY 35.1 billion for FY 2024, with net income of JPY 3.7 billion, reflecting a net margin of approximately 10.4%. The company’s operating cash flow stood at JPY 3.1 billion, while capital expenditures were JPY 1.7 billion, indicating disciplined investment in maintaining production capabilities. These metrics suggest stable profitability and efficient capital deployment in its niche market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 102.63 underscores its earnings power, supported by a capital-light business model focused on high-margin dental consumables. With minimal total debt of JPY 281 million and robust cash reserves of JPY 9.7 billion, Shofu demonstrates strong capital efficiency and financial flexibility to fund growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Shofu maintains a conservative balance sheet, with cash and equivalents nearly 35 times its total debt, highlighting negligible leverage. The company’s net cash position and low beta of 0.27 reflect financial stability and resilience to market volatility, aligning with its defensive sector positioning.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, Shofu’s focus on dental consumables suggests steady demand tied to global dental care trends. The company’s dividend per share of JPY 44 indicates a commitment to returning capital, supported by its strong cash generation and low payout ratio.

Valuation And Market Expectations

At a market cap of JPY 76.7 billion, Shofu trades at a P/E of approximately 21x based on FY 2024 earnings. This valuation reflects investor confidence in its niche market position and consistent profitability, though growth expectations appear modest given its mature industry.

Strategic Advantages And Outlook

Shofu’s long-standing reputation, product diversification, and financial prudence position it well for sustained performance. The company’s outlook is stable, supported by recurring demand for dental products, though innovation and international expansion could provide incremental growth opportunities in a competitive landscape.

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