investorscraft@gmail.com

Intrinsic ValueKyodo Paper Holdings (9849.T)

Previous Close¥4,635.00
Intrinsic Value
Upside potential
Previous Close
¥4,635.00

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

Kyodo Paper Holdings operates as a diversified conglomerate with a core focus on paper and paper products, serving both industrial and commercial markets. The company extends its operations into paper processing, warehousing, and logistics, leveraging its integrated supply chain to maintain cost efficiency. Additionally, it engages in real estate leasing, non-life insurance agency services, and the sale of chemical products and office equipment, diversifying its revenue streams beyond traditional paper trading. Positioned in Japan’s competitive industrial sector, Kyodo Paper Holdings differentiates itself through vertical integration and ancillary services, which stabilize earnings despite cyclical demand in the paper industry. Its long-standing presence since 1947 underscores its resilience, though its market share remains modest compared to larger industrial conglomerates. The company’s real estate and insurance segments provide steady cash flows, mitigating volatility in its core paper business.

Revenue Profitability And Efficiency

Kyodo Paper Holdings reported revenue of JPY 16.7 billion for FY 2024, with net income of JPY 58.8 million, reflecting thin margins in its core operations. Operating cash flow stood at JPY 333 million, while capital expenditures were minimal at JPY -35.5 million, indicating restrained investment activity. The company’s low beta (0.157) suggests limited sensitivity to market fluctuations, consistent with its stable but low-growth profile.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 86.09 highlights modest earnings power, constrained by competitive pressures and operational costs. With no debt and JPY 1.06 billion in cash, Kyodo Paper Holdings maintains a conservative capital structure, though its return on invested capital likely trails industry peers due to its conglomerate diversification and niche market focus.

Balance Sheet And Financial Health

Kyodo Paper Holdings boasts a debt-free balance sheet, supported by JPY 1.06 billion in cash and equivalents. This strong liquidity position provides flexibility, though the absence of leverage may indicate underutilization of capital for growth. The company’s equity-heavy structure aligns with its low-risk profile but may limit returns in a low-interest-rate environment.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue and net income reflecting minimal expansion. The company pays a dividend of JPY 50 per share, signaling a commitment to shareholder returns despite limited earnings growth. Its dividend yield, while modest, aligns with its conservative financial strategy and stable cash flows from non-core segments like real estate and insurance.

Valuation And Market Expectations

With a market cap of JPY 3.15 billion, the company trades at a low earnings multiple, reflecting muted growth expectations. Investors likely value its stability and dividend over capital appreciation, given its niche market position and cyclical industry exposure.

Strategic Advantages And Outlook

Kyodo Paper Holdings’ diversification into logistics and real estate provides resilience, but its core paper business faces secular declines. Strategic initiatives to modernize operations or expand higher-margin services could enhance competitiveness, though near-term prospects remain constrained by industry headwinds and limited scale.

Sources

Company description, financial data from public disclosures (FY 2024), and market data from JPX.

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