investorscraft@gmail.com

Intrinsic ValueCominix Co.,Ltd. (3173.T)

Previous Close¥904.00
Intrinsic Value
Upside potential
Previous Close
¥904.00

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

Cominix Co., Ltd. is a specialized trading company operating in Japan and internationally, focusing on the distribution of high-precision industrial tools and equipment. The company’s product portfolio includes cutting and wear-resisting tools, optical products, precision measuring instruments, tooling systems, and environmental equipment, all marketed under the Cominix brand. Serving the manufacturing sector, Cominix plays a critical role in supplying essential tools that enhance productivity and precision in industrial processes. The company’s long-standing presence since 1945 has cemented its reputation as a reliable distributor in the industrials sector, particularly within Japan’s robust manufacturing ecosystem. Its market position is bolstered by a diversified product range and a focus on quality, catering to both domestic and international clients. While the company operates in a competitive space dominated by larger global players, its niche specialization and strong brand recognition provide a defensible market position. Cominix’s ability to adapt to technological advancements in industrial tools and its commitment to customer service further reinforce its competitive edge.

Revenue Profitability And Efficiency

Cominix reported revenue of JPY 28.6 billion for FY 2024, with net income of JPY 539 million, reflecting a modest but stable profitability margin. The company’s operating cash flow stood at JPY 1.57 billion, indicating efficient cash generation from core operations. Capital expenditures were limited to JPY 243 million, suggesting a disciplined approach to reinvestment and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 78.47 demonstrates its ability to translate revenue into shareholder value, albeit at a moderate pace. With a beta of 0.203, Cominix exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. The balance between earnings power and capital efficiency appears balanced, though growth opportunities could further enhance returns.

Balance Sheet And Financial Health

Cominix maintains a solid financial position with JPY 3.28 billion in cash and equivalents, offset by total debt of JPY 4.69 billion. The manageable debt level and healthy liquidity provide flexibility for operational needs and potential investments. The company’s conservative leverage profile aligns with its stable business model, reducing financial risk.

Growth Trends And Dividend Policy

Growth trends appear steady, supported by consistent demand for industrial tools. Cominix’s dividend per share of JPY 33 reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable. The company’s focus on maintaining a balanced approach between reinvestment and shareholder returns suggests a prudent long-term strategy.

Valuation And Market Expectations

With a market capitalization of JPY 5.65 billion, Cominix trades at a valuation reflective of its niche market position and steady performance. The low beta indicates investor perception of stability, though limited growth expectations may cap upside potential. Market expectations likely align with the company’s historical consistency rather than aggressive expansion.

Strategic Advantages And Outlook

Cominix’s strategic advantages lie in its specialized product offerings and established brand reputation. The outlook remains stable, supported by demand for precision tools in manufacturing. However, the company may need to explore technological innovations or geographic expansion to drive future growth. Its disciplined financial management positions it well to navigate market fluctuations.

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