investorscraft@gmail.com

Intrinsic ValueRyosan Company, Limited (8140.T)

Previous Close¥4,920.00
Intrinsic Value
Upside potential
Previous Close
¥4,920.00

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

Ryosan Company, Limited is a Japan-based electronics trading company specializing in the distribution of semiconductors, display components, IT products, and embedded solutions. The company operates as a key intermediary in the technology supply chain, connecting manufacturers with end-users across industries such as consumer electronics, automotive, and industrial automation. Its diversified product portfolio includes memory, systems, and individual semiconductors, as well as software and hardware development, positioning it as a critical enabler of technological innovation. Ryosan’s market position is strengthened by its long-standing relationships with global semiconductor manufacturers and its ability to provide tailored solutions for clients. The company’s focus on high-growth segments like embedded systems and production facilities enhances its resilience against cyclical downturns in the semiconductor industry. With operations extending beyond Japan, Ryosan leverages its international footprint to mitigate regional demand fluctuations and capitalize on emerging market opportunities.

Revenue Profitability And Efficiency

For FY 2023, Ryosan reported revenue of JPY 325.7 billion, with net income of JPY 9.2 billion, reflecting a net margin of approximately 2.8%. The company’s operating cash flow stood at JPY 19.6 billion, supported by disciplined working capital management. Capital expenditures were modest at JPY 287 million, indicating a capital-light business model focused on distribution efficiency rather than heavy asset investments.

Earnings Power And Capital Efficiency

Ryosan’s diluted EPS of JPY 393.68 demonstrates its ability to generate earnings despite the competitive nature of the electronics distribution sector. The company’s capital efficiency is evident in its low capital expenditure requirements relative to operating cash flow, allowing for reinvestment in high-margin segments and strategic partnerships.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with JPY 16.8 billion in cash and equivalents against total debt of JPY 34.2 billion. This liquidity position provides flexibility to navigate market volatility. The debt level, while notable, is manageable given Ryosan’s stable cash flow generation and asset-light operations.

Growth Trends And Dividend Policy

Ryosan’s growth is tied to global semiconductor demand, which has shown resilience despite macroeconomic headwinds. The company’s dividend per share of JPY 110 reflects a commitment to shareholder returns, supported by consistent profitability and cash flow generation. Future growth may hinge on expansion in high-value segments like embedded solutions and international markets.

Valuation And Market Expectations

With a market capitalization of JPY 115.3 billion and a beta of 0.19, Ryosan is perceived as a low-volatility player in the technology distribution space. The modest valuation multiples suggest market expectations are tempered, likely reflecting the cyclicality of the semiconductor industry and competitive pressures.

Strategic Advantages And Outlook

Ryosan’s strategic advantages lie in its established supplier relationships, diversified product offerings, and ability to adapt to technological shifts. The outlook remains cautiously optimistic, with growth opportunities in automotive and industrial electronics offsetting potential softness in consumer demand. The company’s focus on high-margin solutions and operational efficiency positions it well for sustained profitability.

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