investorscraft@gmail.com

Intrinsic ValueRicoh Company, Ltd. (7752.T)

Previous Close¥1,362.00
Intrinsic Value
Upside potential
Previous Close
¥1,362.00

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 (printers, cameras, projectors) and recurring service contracts (managed print, IT services, and solar power operations). It serves sectors like healthcare, manufacturing, and retail, leveraging its expertise in imaging and workflow automation. Ricoh maintains a strong position in Japan and globally, competing with Canon and Xerox in office solutions while expanding into industrial inkjet and 3D printing. Its diversified portfolio, including niche products like magnetoencephalography systems and automotive components, provides stability against cyclical demand. The firm emphasizes digital transformation services, positioning itself as an integrated solutions provider rather than a pure hardware vendor.

Revenue Profitability And Efficiency

Ricoh reported revenue of ¥2.35 trillion (JPY) for FY2024, with net income of ¥44.2 billion, reflecting a net margin of approximately 1.9%. Operating cash flow stood at ¥125.6 billion, supported by service-oriented revenue streams. Capital expenditures of ¥53.3 billion indicate ongoing investments in digital solutions and industrial applications, aligning with its strategic shift toward higher-margin services.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥72.55 demonstrates modest earnings power, with ROIC likely constrained by its capital-intensive segments. Ricoh’s cash flow generation covers dividends and debt obligations, but its industrial diversification requires careful allocation to maintain profitability across varying business cycles.

Balance Sheet And Financial Health

Ricoh holds ¥177 billion in cash against ¥420.1 billion of total debt, suggesting a manageable leverage ratio. Its balance sheet reflects a mix of long-term industrial assets and working capital needs, with liquidity supported by consistent operating cash flows. The debt level is sustainable given its stable revenue base and diversified operations.

Growth Trends And Dividend Policy

Growth is driven by digital services and industrial printing, offsetting slower office equipment demand. The dividend of ¥38 per share implies a payout ratio of ~52% of net income, indicating a commitment to shareholder returns while retaining flexibility for reinvestment. The firm’s shift toward subscription-based models may improve revenue visibility.

Valuation And Market Expectations

At a market cap of ¥838.4 billion, Ricoh trades at ~0.36x revenue and ~19x net income, reflecting moderate expectations. Its low beta (0.285) suggests defensive characteristics, with investors pricing in steady but unspectacular growth from its diversified model.

Strategic Advantages And Outlook

Ricoh’s strengths lie in its entrenched position in office solutions and growing industrial niches. Challenges include margin pressure in hardware and competition in digital services. The outlook hinges on execution in high-growth segments like 3D printing and healthcare technology, alongside cost optimization in legacy businesses.

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