WATCH Doshisha Co.,Ltd. (7483.T)
Industrials · Conglomerates · JPX · Japan
56
Final Score
-43.8%
Margin of Safety
73
Quality Score
¥3,070
Current Price
¥110.2B
Market Cap
Key Metrics
Pe Ratio
12.69
Forward Pe
17.67
Pb Ratio
1.16
Ev Ebitda
4.29
Roe
9.3%
Gross Margin
30.2%
Operating Margin
11.3%
Net Margin
7.2%
Dividend Yield
395.0%
Current Ratio
8.31
Beta
0.31
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥1,708
Base
¥2,135
High
¥2,562
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
12.69
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
4.00
Fcf Lookback
4.00
Debt To Equity
0.01
Current Ratio
8.31
Dilution Cagr
0.02
Stage B — Quality Score: 73/100
Stage C — Cyclicality: MED
Normalized EPS
¥189.21
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 18.2 |
| Balance Sheet | 18.0 |
| Stability | 8.2 |
| Moat Proxies | 9.0 |
Top Drivers
- High quality business (score 73/100): above-average returns on capital and reliable earnings generation.
- Reasonable P/E of 12.7x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- High ROIC of 26.3% — the business earns well above its cost of capital, indicating a strong competitive advantage and efficient capital allocation (Buffett seeks ROIC > 12%).
- Fortress balance sheet: D/E of 0.01x (conservative) and current ratio of 8.31x — ample liquidity and low financial risk. Graham emphasis on capital preservation.
Top Risks
- Moderate cyclicality (Cyclical sector: Industrials) — earnings may fluctuate.
Financial History
| Year | Revenue | Gross Profit | Operating Income | Net Income | EPS |
|---|---|---|---|---|---|
| 2022 | N/A | N/A | N/A | N/A | ¥N/A |
| 2023 | ¥105.7B | ¥28.7B | ¥8.1B | ¥5.6B | ¥164.34 |
| 2024 | ¥105.8B | ¥29.9B | ¥7.9B | ¥5.8B | ¥167.31 |
| 2025 | ¥113.9B | ¥32.0B | ¥9.0B | ¥6.4B | ¥183.35 |
| 2026 | ¥120.5B | ¥36.2B | ¥11.9B | ¥8.6B | ¥241.85 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2022 | N/A | N/A | N/A |
| 2023 | ¥7.1B | ¥-281.0M | ¥6.8B |
| 2024 | ¥5.4B | ¥-299.0M | ¥5.1B |
| 2025 | ¥7.5B | ¥-116.0M | ¥7.4B |
| 2026 | ¥11.0B | ¥-133.0M | ¥10.9B |