investorscraft@gmail.com

Intrinsic ValueOkamura Corporation (7994.T)

Previous Close¥2,372.00
Intrinsic Value
Upside potential
Previous Close
¥2,372.00

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

Okamura Corporation is a leading Japanese manufacturer and distributor of office furniture, store displays, and industrial machinery, operating primarily in the domestic market. The company’s diversified product portfolio includes ergonomic office seating, modular workstations, partition systems, and storage solutions, catering to corporate, retail, and industrial clients. Its integrated approach—combining design, manufacturing, and installation—positions Okamura as a one-stop provider for workspace optimization, leveraging Japan’s demand for efficient and high-quality office environments. Beyond furniture, Okamura extends into niche segments like material handling systems and medical equipment, enhancing its resilience against sector-specific downturns. The company’s longstanding reputation since 1945 and focus on ergonomic innovation reinforce its competitive edge in a mature market. While domestic dominance is a strength, Okamura’s limited global footprint contrasts with multinational peers, presenting both a challenge and potential growth avenue.

Revenue Profitability And Efficiency

Okamura reported revenue of ¥298.3 billion for FY2024, with net income of ¥20.3 billion, reflecting a steady operational performance. The diluted EPS of ¥214.27 underscores efficient earnings distribution. Operating cash flow stood at ¥21.4 billion, though capital expenditures of ¥17.1 billion indicate ongoing investments in production and innovation. The company’s ability to maintain profitability amid Japan’s stagnant corporate spending highlights its cost management and pricing power.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 6.8% demonstrates moderate earnings power, typical for the industrial furnishings sector. Okamura’s capital efficiency is balanced, with reinvestment in capex aligning with its growth strategy. The absence of aggressive leverage (total debt of ¥20.9 billion against ¥39.2 billion in cash) suggests prudent financial stewardship, though low beta (0.188) implies limited volatility but also subdued market expectations for explosive growth.

Balance Sheet And Financial Health

Okamura’s balance sheet remains robust, with cash and equivalents of ¥39.2 billion providing ample liquidity. Total debt of ¥20.9 billion is manageable, yielding a conservative net cash position. The company’s financial health is further supported by stable operating cash flows, enabling continued dividends and selective investments without undue strain.

Growth Trends And Dividend Policy

Growth trends are tempered by Japan’s mature office furniture market, though Okamura’s expansion into adjacent segments (e.g., medical equipment) offers diversification. The dividend payout of ¥90 per share reflects a commitment to shareholder returns, with a yield likely appealing to income-focused investors. Future growth may hinge on export opportunities or technological integration in workspace solutions.

Valuation And Market Expectations

At a market cap of ¥204.3 billion, Okamura trades at a P/E of ~10x FY2024 earnings, suggesting modest valuation multiples typical for industrials. The low beta indicates investor perception of stability rather than high growth, aligning with its steady cash flows and niche market position.

Strategic Advantages And Outlook

Okamura’s strengths lie in its brand legacy, vertical integration, and ergonomic expertise. However, reliance on Japan’s corporate sector exposes it to economic cyclicality. Strategic initiatives in automation or overseas partnerships could mitigate risks. The outlook remains stable, with incremental innovation and efficiency gains driving mid-single-digit growth in line with industry norms.

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