investorscraft@gmail.com

Intrinsic ValueRicoh Company, Ltd. (RICO.L)

Previous Close£1,332.00
Intrinsic Value
Upside potential
Previous Close
£1,332.00

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

Ricoh Company, Ltd. operates as a diversified industrial firm specializing in office and commercial printing solutions, imaging technology, and digital services. The company generates revenue through hardware sales, including multifunctional printers, industrial inkjets, and cameras, as well as software and managed services such as IT solutions, workplace automation, and solar power operations. Serving sectors like manufacturing, healthcare, and retail, Ricoh leverages its technological expertise to provide integrated solutions that enhance productivity and sustainability. Ricoh holds a strong position in the business equipment and supplies industry, competing with global players like Canon and Xerox. Its diversified product portfolio and service offerings allow it to mitigate cyclical risks in hardware sales while capitalizing on recurring revenue from service contracts. The company’s expansion into healthcare technology, including brain activity measurement systems and genetic testing, further diversifies its revenue streams. With a focus on digital transformation and sustainability, Ricoh is well-positioned to benefit from corporate demand for automation and eco-friendly solutions.

Revenue Profitability And Efficiency

Ricoh reported revenue of JPY 2.35 trillion for FY 2024, with net income of JPY 44.2 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 125.6 billion, indicating efficient cash generation, while capital expenditures of JPY 53.3 billion suggest ongoing investments in innovation and infrastructure. The company’s ability to maintain positive cash flow despite competitive pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

Ricoh’s diluted EPS of JPY 72.55 demonstrates its earnings capacity, supported by a balanced mix of hardware and service revenues. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability, though its relatively low beta (0.285) suggests muted sensitivity to broader market volatility, which may appeal to conservative investors.

Balance Sheet And Financial Health

Ricoh’s balance sheet shows JPY 177.1 billion in cash and equivalents against total debt of JPY 420.1 billion, indicating moderate leverage. The company’s liquidity position appears manageable, with sufficient cash reserves to meet short-term obligations. However, the debt load warrants monitoring, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Ricoh’s growth is driven by digital services and healthcare technology, offsetting slower hardware sales. The company’s dividend payout of JPY 38 per share reflects a commitment to shareholder returns, though its yield remains modest compared to peers. Future growth will likely hinge on its ability to scale high-margin services and expand in emerging markets.

Valuation And Market Expectations

With a market cap of JPY 833.5 billion, Ricoh trades at a valuation reflective of its steady but unspectacular growth profile. Investors appear to price in moderate expectations, given its diversified but competitive industry positioning. The stock’s low beta suggests it is viewed as a defensive holding within the industrials sector.

Strategic Advantages And Outlook

Ricoh’s strategic advantages lie in its diversified revenue streams, strong service offerings, and technological expertise in imaging and automation. The company is well-positioned to benefit from digital transformation trends, though execution risks remain in highly competitive segments. Long-term success will depend on its ability to innovate and capture higher-margin opportunities in IT services and healthcare solutions.

Sources

Company filings, Bloomberg

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