investorscraft@gmail.com

Intrinsic ValueShigematsu Works Co., Ltd. (7980.T)

Previous Close¥808.00
Intrinsic Value
Upside potential
Previous Close
¥808.00

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

Shigematsu Works Co., Ltd. operates in the healthcare sector, specializing in the manufacture and sale of protective equipment and safety-related instruments. The company serves industrial and plumbing markets with a diverse product portfolio, including respirators, protective clothing, eye protectors, and disaster-prevention tools. Founded in 1917, Shigematsu has established a strong domestic presence in Japan, leveraging its long-standing expertise in safety and health solutions. Its market position is reinforced by a comprehensive range of high-quality products tailored to industrial safety needs, positioning it as a trusted provider in a niche but critical segment. The company’s focus on innovation and regulatory compliance ensures relevance in industries with stringent safety requirements, such as manufacturing, construction, and healthcare. While competition exists from global players, Shigematsu’s localized expertise and durable product offerings provide a competitive edge in the Japanese market.

Revenue Profitability And Efficiency

Shigematsu reported revenue of JPY 12.99 billion for FY 2024, with net income of JPY 584 million, reflecting a net margin of approximately 4.5%. Operating cash flow stood at JPY 966 million, indicating reasonable operational efficiency. Capital expenditures of JPY 567 million suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending relative to cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 82.13 demonstrates modest but stable earnings power. With a beta of 0.147, Shigematsu exhibits low volatility relative to the broader market, aligning with its defensive industry positioning. The balance between reinvestment and profitability suggests a focus on sustaining rather than aggressively expanding earnings, typical of a mature industrial supplier.

Balance Sheet And Financial Health

Shigematsu holds JPY 1.63 billion in cash and equivalents against total debt of JPY 3.12 billion, indicating moderate leverage. The debt level is manageable given the company’s steady cash flow, though liquidity remains a consideration. The balance sheet reflects a conservative structure, with no immediate solvency risks but limited flexibility for large-scale acquisitions or expansions.

Growth Trends And Dividend Policy

Growth appears incremental, with revenue and earnings reflecting stability rather than rapid expansion. The dividend payout of JPY 15 per share underscores a shareholder-friendly approach, though yield remains modest. The company’s focus on core markets and product reliability suggests a preference for sustainable, long-term growth over aggressive top-line expansion.

Valuation And Market Expectations

With a market capitalization of JPY 5.59 billion, Shigematsu trades at a P/E ratio of approximately 9.6x, indicating modest valuation expectations. The low beta suggests investors view the company as a defensive holding, with limited exposure to macroeconomic fluctuations. Market pricing reflects steady but unspectacular growth prospects in line with its niche industrial focus.

Strategic Advantages And Outlook

Shigematsu’s strategic advantages lie in its specialized product range and entrenched market position in Japan. The outlook remains stable, supported by consistent demand for safety equipment in regulated industries. However, growth may be constrained by market saturation and competition. The company’s ability to innovate and adapt to evolving safety standards will be critical for maintaining its relevance.

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