Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |