investorscraft@gmail.com

Intrinsic ValueDaiwabo Holdings Co., Ltd. (3107.T)

Previous Close¥3,036.00
Intrinsic Value
Upside potential
Previous Close
¥3,036.00

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

Daiwabo Holdings Co., Ltd. operates as a diversified industrial and technology distributor with a strong presence in Japan and select international markets. The company’s core revenue model is built on two key segments: IT distribution, which includes computer appliances and peripheral devices, and industrial manufacturing, encompassing synthetic fibers, nonwoven fabrics, machine tools, and automated packaging machinery. This dual focus allows Daiwabo to leverage cross-industry expertise while mitigating sector-specific risks. Within the competitive Japanese IT distribution landscape, the company differentiates itself through integrated services and support, ensuring long-term client relationships. Its industrial segment benefits from specialized manufacturing capabilities, particularly in high-precision machinery and advanced textile applications. Daiwabo’s market position is further reinforced by its vertically integrated operations, spanning production, distribution, and after-sales services. The company’s ability to adapt to evolving industrial and technological demands positions it as a resilient player in both B2B and B2C markets.

Revenue Profitability And Efficiency

Daiwabo reported revenue of JPY 967.8 billion for FY 2024, reflecting its scale as a major distributor and manufacturer. Net income stood at JPY 4.3 billion, with diluted EPS of JPY 45.82, indicating moderate profitability amid competitive pressures. Operating cash flow of JPY 24.5 billion suggests efficient working capital management, though capital expenditures of JPY 2.7 billion highlight ongoing investments in industrial and technological infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified operations, though net margins remain slim at approximately 0.4%. Capital efficiency is evident in its ability to generate positive operating cash flow, which exceeds net income, underscoring effective receivables and inventory management. The low beta of 0.232 suggests stable earnings relative to market volatility.

Balance Sheet And Financial Health

Daiwabo maintains a solid balance sheet with JPY 69.4 billion in cash and equivalents against JPY 20.9 billion in total debt, indicating strong liquidity. The conservative leverage profile aligns with its capital-intensive industrial operations, providing flexibility for strategic investments or downturns.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting steady but unspectacular performance. The company’s dividend policy is shareholder-friendly, offering JPY 90 per share, though payout sustainability depends on maintaining stable cash flows. Expansion opportunities may lie in higher-margin industrial machinery and automation solutions.

Valuation And Market Expectations

With a market cap of JPY 213.7 billion, Daiwabo trades at a P/E multiple of approximately 50, suggesting modest growth expectations. The low beta implies investors view the company as a defensive play within the technology and industrial sectors.

Strategic Advantages And Outlook

Daiwabo’s strategic advantages include its dual-sector focus, integrated supply chain, and entrenched market position in Japan. The outlook hinges on leveraging industrial automation trends and IT distribution scalability, though margin pressures and global competition remain key challenges.

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