investorscraft@gmail.com

Intrinsic ValueTakashima & Co., Ltd. (8007.T)

Previous Close¥905.00
Intrinsic Value
Upside potential
Previous Close
¥905.00

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

Takashima & Co., Ltd. is a diversified trading company specializing in construction materials, industrial supplies, and energy solutions, serving Japan’s infrastructure and manufacturing sectors. The company operates across multiple verticals, including building materials (construction piles, housing interiors), industrial components (resins, automotive parts, textiles), and environmental products (EV chargers, LED lighting). Its broad product portfolio positions it as a key intermediary between manufacturers and end-users in construction, transportation, and industrial applications. Takashima’s market position is reinforced by its long-standing relationships with suppliers and clients, dating back to its founding in 1915. The company’s focus on high-demand segments like energy-efficient solutions and infrastructure materials aligns with Japan’s push for sustainable development and urban renewal. While it faces competition from larger trading houses, Takashima’s niche expertise in specialized materials and contract manufacturing provides a defensible market position.

Revenue Profitability And Efficiency

Takashima reported revenue of ¥90.1 billion for FY 2024, with net income of ¥4.8 billion, reflecting a net margin of approximately 5.4%. Operating cash flow stood at ¥6.1 billion, supported by disciplined working capital management. Capital expenditures were modest at ¥609 million, indicating a capital-light model focused on trading rather than heavy asset ownership.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥272.99 demonstrates steady earnings power, with a beta of 0.152 suggesting low volatility relative to the market. Its ability to generate consistent profits despite macroeconomic fluctuations underscores its resilient supply chain partnerships and cost-efficient operations.

Balance Sheet And Financial Health

Takashima maintains a solid balance sheet with ¥12.4 billion in cash and equivalents against ¥6.9 billion in total debt, providing ample liquidity. The conservative leverage profile and strong cash position support operational flexibility and potential strategic investments.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure spending and green energy adoption. The company paid a dividend of ¥86 per share, signaling a commitment to shareholder returns, though its payout ratio remains sustainable given its earnings and cash flow.

Valuation And Market Expectations

With a market cap of ¥22.9 billion, Takashima trades at a P/E of approximately 4.7x, reflecting its niche positioning and modest growth expectations. The low beta suggests investors view it as a stable, defensive holding in the basic materials sector.

Strategic Advantages And Outlook

Takashima’s strengths lie in its diversified product mix and entrenched industry relationships. Near-term opportunities include Japan’s infrastructure modernization and EV adoption, though reliance on domestic demand may limit upside. Prudent capital allocation and focus on high-margin segments should support steady performance.

Sources

Company description, financial data from disclosed filings (FY 2024), and market data from exchange sources.

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