investorscraft@gmail.com

Intrinsic ValueZAOH Company, Ltd. (9986.T)

Previous Close¥2,567.00
Intrinsic Value
Upside potential
Previous Close
¥2,567.00

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

ZAOH Company, Ltd. operates as a specialized industrial distributor in Japan, focusing on anti-pollution and cleaning machinery alongside a diversified portfolio of construction, manufacturing, and transportation equipment. The company’s core revenue model hinges on the import and sale of high-demand industrial machines, including sweepers, vacuum cleaners, and high-pressure cleaners, catering to Japan’s stringent environmental and operational standards. Its product range also extends to metalworking oils and measurement devices, reinforcing its role as a one-stop solution provider for industrial maintenance and efficiency. Positioned in the competitive industrial distribution sector, ZAOH differentiates itself through a niche focus on cleaning and pollution-control equipment, a segment driven by regulatory and sustainability trends. The company’s long-standing presence since 1956 underscores its established supply chain relationships and localized market expertise, though it faces competition from larger industrial distributors and direct manufacturers. Its Tokyo headquarters strategically align it with Japan’s industrial hubs, enabling responsive customer service and logistical efficiency.

Revenue Profitability And Efficiency

ZAOH reported revenue of ¥9.43 billion for FY2024, with net income of ¥1.02 billion, reflecting a healthy net margin of approximately 10.8%. Operating cash flow stood at ¥1.19 billion, supported by disciplined capital expenditures of ¥166 million, indicating efficient cash conversion from core operations. The company’s profitability metrics suggest a stable cost structure and effective pricing power in its niche markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥185.73 demonstrates robust earnings power relative to its market capitalization of ¥13.21 billion. With minimal total debt of ¥20 million and operating cash flow covering capital expenditures by a wide margin, ZAOH exhibits strong capital efficiency and low financial leverage, preserving flexibility for reinvestment or shareholder returns.

Balance Sheet And Financial Health

ZAOH maintains a solid balance sheet, with cash and equivalents of ¥2.05 billion against negligible debt, yielding a net cash position. This conservative financial structure underscores low liquidity risk and capacity to weather cyclical downturns or invest in growth initiatives without reliance on external financing.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on environmental and cleaning equipment aligns with secular trends in sustainability. A dividend of ¥100 per share signals a commitment to shareholder returns, though the payout ratio remains moderate given earnings retention for potential expansion.

Valuation And Market Expectations

Trading at a market cap of ¥13.21 billion, ZAOH’s valuation reflects its niche positioning and steady profitability. A beta of 0.288 suggests lower volatility relative to the broader market, possibly appealing to risk-averse investors. The absence of aggressive growth assumptions implies market expectations are grounded in stability rather than rapid expansion.

Strategic Advantages And Outlook

ZAOH’s strategic advantages lie in its specialized product mix and entrenched market relationships. Regulatory tailwinds for pollution control equipment may drive demand, but the company’s outlook hinges on maintaining competitive pricing and supply chain agility. Its conservative balance sheet provides a buffer against macroeconomic uncertainties, though reliance on industrial activity in Japan poses concentration risks.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and 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