investorscraft@gmail.com

Intrinsic Value of WILL,Co.,Ltd. (3241.T)

Previous Close¥464.00
Intrinsic Value
Upside potential
Previous Close
¥464.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WILL,Co.,Ltd. operates as a precision machining specialist, manufacturing high-tolerance components for diverse industries, including semiconductors, automotive, and medical devices. The company leverages CNC lathe technology to produce critical parts such as probe pins for semiconductor testing, connectors, hydraulic components, and medical device elements like endoscope nozzles. Its revenue model is driven by B2B sales to manufacturers in electronics, automotive, and healthcare sectors, emphasizing precision engineering and reliability. WILL,Co. occupies a niche position in Japan’s industrial supply chain, catering to demanding technical specifications while competing on quality and customization. The company’s international presence suggests a strategic push beyond domestic markets, though its scale remains modest compared to global precision engineering leaders. Its focus on high-margin segments like semiconductor inspection and medical devices aligns with growth trends in technology and healthcare, though exposure to cyclical industries like automotive introduces variability.

Revenue Profitability And Efficiency

In FY2024, WILL,Co. reported revenue of ¥13.21 billion, with net income of ¥710 million, reflecting a net margin of approximately 5.4%. Operating cash flow was negative at ¥-435 million, likely due to working capital pressures, while capital expenditures of ¥-156 million indicate restrained investment. The diluted EPS of ¥61.79 underscores modest but stable earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified industrial clientele, though the negative operating cash flow raises questions about short-term liquidity management. With a beta of -0.091, WILL,Co. exhibits low correlation to broader market movements, possibly due to its niche focus. The absence of detailed segment margins limits deeper efficiency analysis, but its net income suggests operational discipline.

Balance Sheet And Financial Health

WILL,Co. holds ¥2.32 billion in cash against total debt of ¥8.64 billion, indicating a leveraged position. The debt-to-equity ratio is not disclosed, but the imbalance warrants caution. The company’s ability to service debt may depend on stabilizing cash flows, given the recent negative operating cash flow and modest net income.

Growth Trends And Dividend Policy

Growth appears tempered, with no explicit revenue or profit trends provided. The dividend payout of ¥19 per share suggests a commitment to shareholder returns, though sustainability depends on improving cash generation. The company’s exposure to semiconductor and medical device markets could drive future expansion if demand for precision components persists.

Valuation And Market Expectations

At a market cap of ¥5.37 billion, the company trades at a P/E of approximately 7.6x (based on diluted EPS), implying modest expectations. The negative beta hints at investor perception of WILL,Co. as a defensive or uncorrelated holding, though its leverage and cash flow volatility may temper optimism.

Strategic Advantages And Outlook

WILL,Co.’s strengths lie in its technical expertise and diversified industrial applications, but its financial health requires monitoring. Success hinges on balancing debt repayment, reinvestment, and cyclical demand. Near-term priorities likely include cash flow stabilization and leveraging growth in semiconductor and medical sectors, though macroeconomic and competitive pressures persist.

Sources

Company description, financial data from disclosed ticker metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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