investorscraft@gmail.com

Intrinsic ValueTakara Standard Co.,Ltd. (7981.T)

Previous Close¥2,946.00
Intrinsic Value
Upside potential
Previous Close
¥2,946.00

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

Takara Standard Co., Ltd. operates in the consumer cyclical sector, specializing in high-quality enameled home fixtures and appliances, including system kitchens, baths, and heating solutions. The company generates revenue primarily through direct sales via its extensive network of 166 showrooms across Japan, ensuring strong brand visibility and customer engagement. Its enameled products cater to both residential and commercial markets, emphasizing durability and design, which differentiates it from competitors. Takara Standard holds a stable position in Japan's home furnishings market, leveraging its long-standing reputation since 1912. The company’s focus on enameled products provides a niche advantage, as these offerings are known for corrosion resistance and longevity. While domestic demand drives most revenue, its established distribution network and product reliability reinforce its market presence. The company’s historical expertise in enamel technology supports its competitive edge, though it faces challenges from broader home appliance manufacturers and shifting consumer preferences toward modular and smart home solutions.

Revenue Profitability And Efficiency

Takara Standard reported revenue of JPY 234.7 billion for FY 2024, with net income of JPY 9.5 billion, reflecting a modest but stable profitability margin. Operating cash flow was negative at JPY -1.3 billion, likely due to working capital adjustments or timing differences, while capital expenditures of JPY -14.5 billion indicate ongoing investments in production or showroom upgrades. The company’s diluted EPS of JPY 137.29 underscores its earnings capacity relative to its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its focused product line and efficient showroom-based distribution, though operating cash flow challenges suggest potential liquidity constraints. Capital expenditures are significant, likely directed toward maintaining its enameled product quality and expanding its retail footprint. The balance between reinvestment and profitability will be critical for sustaining long-term growth.

Balance Sheet And Financial Health

Takara Standard maintains a solid balance sheet, with JPY 59.7 billion in cash and equivalents against total debt of JPY 7.7 billion, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility for operational needs or strategic initiatives, though the negative operating cash flow warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company relying on its entrenched market position in Japan. The dividend per share of JPY 56 reflects a commitment to shareholder returns, though payout sustainability depends on improving cash flow generation. Limited international exposure may constrain top-line expansion opportunities.

Valuation And Market Expectations

With a market cap of JPY 151.4 billion and a low beta of 0.072, Takara Standard is viewed as a stable, low-volatility investment. The valuation likely reflects its niche market position and reliable domestic demand, though investors may seek clearer growth catalysts to justify higher multiples.

Strategic Advantages And Outlook

Takara Standard’s strategic advantages lie in its specialized enameled products and extensive showroom network, which foster customer loyalty. However, the company must adapt to evolving consumer preferences, such as smart home integration, to maintain relevance. Its strong balance sheet provides a foundation for innovation or market expansion, but execution will determine future success.

Sources

Company filings, Bloomberg

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