investorscraft@gmail.com

Intrinsic ValueAuBEX Corp. (3583.T)

Previous Close¥1,355.00
Intrinsic Value
Upside potential
Previous Close
¥1,355.00

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

AuBEX CORPORATION operates in the niche manufacturing sector, specializing in high-precision nibs and medical equipment. The company serves diverse markets, including stationery, cosmetics, and healthcare, leveraging its expertise in synthetic fibers and engineering plastics. Its product portfolio spans writing instruments, makeup applicators, and critical medical devices like pressure infusion systems, positioning it as a specialized supplier with a strong foothold in Japan and selective international markets. AuBEX’s long-standing history since 1892 underscores its adaptability and technical proficiency, allowing it to maintain relevance across evolving industries. The company’s dual focus on consumer and medical applications mitigates sector-specific risks while capitalizing on steady demand for precision components. Its market position is reinforced by partnerships with hospitals and cosmetic brands, though competition from larger industrial and healthcare suppliers remains a challenge. AuBEX’s ability to innovate in material science and maintain stringent quality standards is central to its value proposition.

Revenue Profitability And Efficiency

In FY2024, AuBEX reported revenue of ¥5.39 billion, with net income of ¥436 million, reflecting a net margin of approximately 8.1%. Operating cash flow stood at ¥1.05 billion, indicating efficient cash generation relative to revenue. Capital expenditures were modest at ¥143 million, suggesting a lean operational model with disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥156.65 demonstrates solid earnings power, supported by its diversified product lines. Operating cash flow coverage of net income (2.4x) highlights effective working capital management. However, the negative beta (-0.119) suggests low correlation with broader market movements, potentially limiting growth visibility.

Balance Sheet And Financial Health

AuBEX maintains a robust liquidity position with ¥2.95 billion in cash and equivalents, offset by total debt of ¥1.84 billion. The debt-to-equity ratio appears manageable, though further details on maturity profiles would clarify refinancing risks. The balance sheet supports ongoing operations and selective investments.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend payout of ¥35 per share indicates a shareholder-friendly policy, yielding approximately 1.6% based on current market cap. The company’s focus on high-margin niches like medical equipment could drive future expansion, though reliance on Japan’s domestic market may constrain scalability.

Valuation And Market Expectations

With a market cap of ¥3.45 billion, AuBEX trades at a P/E of ~7.9x (based on diluted EPS), suggesting modest valuation relative to earnings. The negative beta implies investor perception of defensive characteristics, possibly due to its stable but low-growth profile.

Strategic Advantages And Outlook

AuBEX’s strengths lie in its technical expertise and diversified applications, though reliance on Japan’s aging population for medical demand poses demographic risks. Strategic opportunities include international expansion and material innovation, but execution risks and competitive pressures remain key monitorables.

Sources

Company description, financial data from disclosed ticker metrics

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