investorscraft@gmail.com

Intrinsic ValueOji Holdings Corporation (3861.T)

Previous Close¥915.20
Intrinsic Value
Upside potential
Previous Close
¥915.20

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

Oji Holdings Corporation is a diversified Japanese conglomerate operating primarily in the pulp and paper industry, with a strong presence in both domestic and international markets. The company’s operations are segmented into Household and Industrial Materials, Functional Materials, Forest Resources and Environment Marketing, and Printing and Communications Media. Its core revenue model is built on manufacturing and selling paper-based products, including packaging materials, household paper goods, and specialty papers, alongside forest resource management and real estate ventures. Oji Holdings holds a dominant position in Japan’s paper industry, leveraging its long-standing expertise and vertically integrated supply chain to maintain cost efficiency and product quality. The company’s diversified portfolio mitigates sector-specific risks while capitalizing on growing demand for sustainable packaging and hygiene products. Its international footprint provides additional growth avenues, particularly in emerging markets where paper consumption is rising. Oji’s strategic focus on functional materials, such as adhesive films and thermal papers, further strengthens its competitive edge in niche markets.

Revenue Profitability And Efficiency

Oji Holdings reported revenue of JPY 1.70 trillion for FY 2024, with net income of JPY 50.81 billion, reflecting a net margin of approximately 3.0%. Operating cash flow stood at JPY 202.90 billion, indicating robust cash generation capabilities. Capital expenditures totaled JPY 115.02 billion, suggesting ongoing investments in production capacity and efficiency improvements. The company’s ability to convert revenue into operating cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was JPY 51.3, demonstrating stable earnings power despite macroeconomic headwinds. The company’s capital efficiency is supported by its vertically integrated operations, which optimize resource utilization. Oji’s focus on high-margin functional materials and cost management initiatives enhances its return on invested capital, though debt levels remain a consideration for long-term sustainability.

Balance Sheet And Financial Health

Oji Holdings’ balance sheet shows JPY 58.09 billion in cash and equivalents against total debt of JPY 736.72 billion, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though the company’s strong cash flow generation provides a buffer. Its liquidity position is adequate, supported by consistent operating cash flows and access to capital markets.

Growth Trends And Dividend Policy

Oji Holdings has maintained a steady dividend policy, with a dividend per share of JPY 24 for FY 2024. Growth trends are driven by demand for sustainable packaging and hygiene products, particularly in international markets. The company’s investments in functional materials and forest resources aim to capture long-term growth opportunities, though near-term performance may be influenced by raw material cost volatility.

Valuation And Market Expectations

With a market capitalization of JPY 639.26 billion, Oji Holdings trades at a moderate valuation relative to its earnings and cash flow. The low beta of 0.049 reflects its defensive positioning within the basic materials sector. Market expectations appear balanced, factoring in the company’s stable earnings and growth initiatives amid sector-specific challenges.

Strategic Advantages And Outlook

Oji Holdings benefits from its diversified product portfolio, vertical integration, and strong market position in Japan. The company’s focus on sustainability and functional materials aligns with global trends, providing a competitive edge. Near-term challenges include raw material cost pressures and debt management, but its long-term outlook remains positive, supported by strategic investments and demand for paper-based 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