Previous Close | ¥464.00 |
Intrinsic Value | ¥8,608.97 |
Upside potential | +1,755% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company description, financial data from disclosed ticker metrics
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |