investorscraft@gmail.com

Intrinsic ValueSato Shoji Corporation (8065.T)

Previous Close¥2,346.00
Intrinsic Value
Upside potential
Previous Close
¥2,346.00

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

Sato Shoji Corporation operates as a diversified trading company specializing in steel, non-ferrous metals, machinery, and industrial materials, serving key sectors such as automotive, construction, and electronics. The company’s revenue model hinges on the distribution of high-demand products like specialty steel sheets, wire rods, and construction materials, alongside niche offerings such as semiconductor-related components and branded lifestyle goods. Its market position is reinforced by a long-standing presence since 1930, with a focus on both industrial and consumer segments. Sato Shoji differentiates itself through a broad product portfolio that caters to manufacturing and infrastructure needs, while also tapping into premium consumer markets with brands like Martian and DANSK. The company’s ability to import and distribute critical materials for Japan’s industrial base underscores its role as a key intermediary in the supply chain. Despite operating in the competitive steel and trading sector, Sato Shoji maintains relevance through diversified revenue streams and strategic product offerings tailored to evolving industry demands.

Revenue Profitability And Efficiency

Sato Shoji reported revenue of JPY 273.98 billion for FY 2024, with net income of JPY 6.48 billion, reflecting a net margin of approximately 2.4%. Operating cash flow stood at JPY 8.23 billion, while capital expenditures were JPY -4.97 billion, indicating disciplined investment in maintaining operational capabilities. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 299.92 demonstrates its ability to generate earnings despite sector-wide margin pressures. With a beta of 0.359, Sato Shoji exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. Its capital efficiency is balanced, as evidenced by its cash flow generation relative to debt levels.

Balance Sheet And Financial Health

Sato Shoji’s balance sheet shows JPY 3.12 billion in cash and equivalents against total debt of JPY 28.82 billion, indicating a leveraged but manageable position. The company’s liquidity appears adequate, supported by steady operating cash flow, though its debt load warrants monitoring given the cyclical nature of its industries.

Growth Trends And Dividend Policy

Growth trends are modest, aligned with Japan’s industrial demand. The company’s dividend per share of JPY 76 reflects a commitment to shareholder returns, though payout ratios remain conservative. Future growth may hinge on expansion in high-margin segments like electronics and premium consumer goods.

Valuation And Market Expectations

With a market cap of JPY 30.77 billion, Sato Shoji trades at a P/E ratio of approximately 4.75, suggesting undervaluation relative to sector peers. Market expectations appear tempered, likely due to its niche positioning and exposure to cyclical industries.

Strategic Advantages And Outlook

Sato Shoji’s strategic advantages include its diversified product mix and established supply chain relationships. The outlook remains cautiously optimistic, contingent on industrial demand recovery and successful execution in higher-growth segments like electronics and branded goods.

Sources

Company description, financial data from public disclosures, and market data from exchange filings.

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