investorscraft@gmail.com

Intrinsic ValueMorito Co., Ltd. (9837.T)

Previous Close¥1,800.00
Intrinsic Value
Upside potential
Previous Close
¥1,800.00

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

Morito Co., Ltd. operates as a specialized manufacturer and distributor of fastening solutions and materials for apparel, footwear, and transportation equipment. The company’s core revenue model is built on supplying high-quality eyelets, hooks, flat fasteners, and other accessories to global apparel brands, footwear manufacturers, and industrial clients. Its diversified product portfolio includes value-added materials for casualwear, sportswear, formalwear, and uniforms, alongside niche offerings like camera components and vehicle interior materials. Morito has established a strong market position by leveraging its long-standing expertise in precision manufacturing and material innovation, catering to both B2B and retail segments. The company’s involvement in ODM materials and transportation equipment components further diversifies its revenue streams, reducing dependency on any single industry. With a heritage dating back to 1908, Morito benefits from deep industry relationships and a reputation for reliability, though it operates in a competitive space dominated by larger global suppliers. Its focus on functional and aesthetic enhancements in apparel and footwear accessories allows it to maintain relevance in evolving fashion and industrial markets.

Revenue Profitability And Efficiency

Morito reported revenue of ¥48.5 billion for FY2024, with net income of ¥2.57 billion, reflecting a net margin of approximately 5.3%. The company generated ¥4.62 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at ¥519 million, indicating disciplined reinvestment. These metrics suggest stable profitability, though margins may be constrained by raw material costs and competitive pricing pressures in the apparel supply chain.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥97.31, supported by consistent earnings from its diversified product lines. The company’s capital efficiency is underscored by its ability to maintain profitability while managing a global supply chain. With low leverage (total debt of ¥1.19 billion against cash reserves of ¥15.46 billion), Morito retains flexibility to fund growth or return capital to shareholders.

Balance Sheet And Financial Health

Morito’s balance sheet is robust, with cash and equivalents of ¥15.46 billion significantly outweighing total debt of ¥1.19 billion. This strong liquidity position, coupled with negligible leverage, provides ample financial stability. The company’s conservative financial structure aligns with its long-term focus on sustainable growth and resilience against industry cyclicality.

Growth Trends And Dividend Policy

Growth appears steady but moderate, with the company prioritizing niche markets like functional apparel and transportation materials. Morito’s dividend policy is shareholder-friendly, offering a dividend per share of ¥63, though the yield is subject to market fluctuations. The lack of aggressive expansion suggests a focus on organic growth and operational efficiency.

Valuation And Market Expectations

With a market cap of ¥37.1 billion, Morito trades at a P/E multiple of approximately 14.4x, reflecting modest market expectations. The low beta (0.1) indicates limited sensitivity to broader market movements, typical for a stable, niche industrial supplier. Investors likely value the company for its defensive qualities and consistent cash generation.

Strategic Advantages And Outlook

Morito’s strategic advantages include its century-old expertise, diversified product mix, and strong balance sheet. The outlook remains stable, with opportunities in sustainable materials and industrial applications offsetting slower apparel market growth. However, reliance on global supply chains and pricing pressures pose risks. The company’s ability to innovate in functional materials will be critical to maintaining its market position.

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