investorscraft@gmail.com

Intrinsic ValueThe Sailor Pen Co., Ltd. (7992.T)

Previous Close¥114.00
Intrinsic Value
Upside potential
Previous Close
¥114.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Sailor Pen Co., Ltd. operates in the business equipment and supplies sector, specializing in high-quality writing instruments and automation solutions. The company’s core revenue model is driven by the production and sale of fountain pens, ballpoint pens, and other stationery items, alongside automation equipment for industrial applications. Its diverse product portfolio caters to both consumer and industrial markets, positioning it as a niche player with a global footprint. Sailor Pen’s market position is bolstered by its long-standing heritage since 1911, though it faces competition from larger stationery and automation equipment manufacturers. The company’s dual focus on premium writing instruments and industrial automation provides diversification but also exposes it to varying demand cycles in consumer and industrial segments. Its online shop and international sales further enhance its market reach, though recent financial challenges suggest operational headwinds.

Revenue Profitability And Efficiency

Sailor Pen reported revenue of JPY 4.68 billion for the fiscal year ending December 2024, but its net income stood at a loss of JPY 1.15 billion, reflecting significant profitability challenges. The diluted EPS of -JPY 38.63 underscores these struggles, compounded by negative operating cash flow of JPY 405.5 million. Capital expenditures were modest at JPY 75 million, indicating limited reinvestment during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings power is evident from its substantial net loss and negative operating cash flow. With a market capitalization of JPY 3.71 billion, Sailor Pen’s capital efficiency appears strained, as reflected in its inability to generate positive returns. The lack of dividend payments further highlights its focus on preserving liquidity amid financial difficulties.

Balance Sheet And Financial Health

Sailor Pen’s balance sheet shows JPY 579.8 million in cash and equivalents against total debt of JPY 1.93 billion, indicating a leveraged position. The negative operating cash flow raises concerns about liquidity, though the relatively low capital expenditures suggest some flexibility in managing near-term obligations. The financial health remains precarious given the net loss and debt burden.

Growth Trends And Dividend Policy

Recent performance indicates declining growth trends, with no dividend distributions in the reported period. The company’s focus appears to be on stabilizing operations rather than pursuing aggressive expansion. The absence of a dividend policy aligns with its current financial constraints and need to conserve capital.

Valuation And Market Expectations

With a market cap of JPY 3.71 billion and a beta of 0.173, Sailor Pen is perceived as a low-volatility stock, though its negative earnings and cash flow likely temper investor enthusiasm. The valuation reflects skepticism about near-term turnaround prospects, with market expectations hinging on operational improvements or strategic shifts.

Strategic Advantages And Outlook

Sailor Pen’s strategic advantages include its established brand heritage and diversified product lines. However, the outlook remains cautious due to financial losses and leverage. Success will depend on cost management, potential automation demand, and revitalizing its core stationery business. The company’s ability to navigate these challenges will be critical for long-term sustainability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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