investorscraft@gmail.com

Intrinsic ValueTakada Corporation (1966.T)

Previous Close¥1,861.00
Intrinsic Value
Upside potential
Previous Close
¥1,861.00

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

Takada Corporation operates as a specialized engineering and construction firm with a diversified portfolio spanning industrial plant engineering, diagnostics, and electronics equipment. The company serves critical sectors such as steel manufacturing, chemical plants, oil and gas, energy, and environmental infrastructure, leveraging its expertise in design, procurement, and maintenance. Its electronics division focuses on advanced semiconductor manufacturing equipment, including ultrasonic cutting and wafer processing systems, catering to high-precision industrial demands. Takada’s market position is reinforced by its long-standing presence since 1940, deep technical capabilities, and a reputation for reliability in complex industrial projects. While primarily Japan-focused, its international operations suggest a strategic intent to expand its footprint in global industrial markets. The company’s dual focus on heavy industrial engineering and precision electronics positions it uniquely to benefit from both infrastructure modernization and technological advancements in manufacturing.

Revenue Profitability And Efficiency

Takada reported revenue of JPY 52.3 billion for FY 2024, with net income of JPY 1.7 billion, reflecting a net margin of approximately 3.2%. Operating cash flow stood at JPY 1.7 billion, though capital expenditures of JPY -1.7 billion indicate significant reinvestment needs. The diluted EPS of JPY 263.62 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial and electronics segments, though margins appear constrained by the capital-intensive nature of its operations. With a beta of 0.38, Takada exhibits lower volatility compared to the broader market, suggesting stable but modest earnings growth. The balance between operating cash flow and capex highlights ongoing investment in capacity and technology.

Balance Sheet And Financial Health

Takada maintains a conservative financial structure, with JPY 4.2 billion in cash and equivalents against total debt of JPY 6.1 billion. The debt level appears manageable given its stable cash flow generation. The company’s liquidity position provides flexibility for operational needs and selective growth initiatives.

Growth Trends And Dividend Policy

Growth trends are likely tied to industrial demand cycles and semiconductor equipment adoption. The dividend per share of JPY 70 indicates a commitment to shareholder returns, though the payout ratio remains modest. Future growth may hinge on international expansion and technological advancements in its electronics segment.

Valuation And Market Expectations

With a market cap of JPY 11.1 billion, Takada trades at a P/E multiple of approximately 6.6x, reflecting modest market expectations. The low beta suggests investors view the company as a defensive play within the industrials sector, with limited exposure to macroeconomic volatility.

Strategic Advantages And Outlook

Takada’s strategic advantages include its niche expertise in industrial plant engineering and semiconductor equipment, supported by decades of operational experience. The outlook depends on sustained demand for infrastructure modernization and precision manufacturing tools, though competitive pressures and capex requirements could weigh on margins. Diversification across sectors provides resilience against cyclical downturns in any single market.

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