investorscraft@gmail.com

Intrinsic ValueFUJIX Ltd. (3600.T)

Previous Close¥1,653.00
Intrinsic Value
Upside potential
Previous Close
¥1,653.00

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

FUJIX Ltd. operates as a specialized manufacturer and distributor of sewing and embroidery threads, serving both industrial and home-use markets globally. The company’s product portfolio includes industrial sewing threads, decorative threads, and machine embroidery threads, catering to diverse applications in apparel manufacturing and crafts. With a presence in Japan, the U.S., Europe, and China, FUJIX leverages its long-standing expertise since 1921 to maintain a competitive position in niche textile segments. The company’s focus on high-quality synthetic, cotton, and silk threads positions it as a reliable supplier in the apparel manufacturing sector, where precision and durability are critical. While the industry faces competition from low-cost producers, FUJIX differentiates itself through product specialization and a diversified geographic footprint, balancing industrial demand with consumer-oriented segments like home sewing and decorative crafts.

Revenue Profitability And Efficiency

FUJIX reported revenue of ¥5.81 billion for FY 2024, with net income of ¥90.2 million, reflecting modest profitability in a competitive market. The diluted EPS of ¥65.41 indicates stable earnings per share, though operating cash flow of ¥111.2 million suggests tight cash generation relative to revenue. Capital expenditures of ¥-144.5 million highlight ongoing investments in maintaining production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins around 1.6%, typical for a low-margin textile manufacturing business. However, zero debt and ¥2.61 billion in cash reserves underscore strong liquidity, enabling flexibility in operations and potential reinvestment. The absence of leverage mitigates financial risk, though capital efficiency metrics remain subdued due to industry dynamics.

Balance Sheet And Financial Health

FUJIX maintains a robust balance sheet with ¥2.61 billion in cash and no debt, reflecting a conservative financial strategy. This liquidity position provides resilience against market volatility or operational downturns. Shareholders’ equity is further supported by a debt-free structure, aligning with the company’s focus on stability in a cyclical industry.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting the challenges of the global textile market. The company’s dividend payout of ¥50 per share signals a commitment to shareholder returns, supported by its strong cash position. However, limited top-line expansion suggests reliance on operational efficiency rather than aggressive growth initiatives.

Valuation And Market Expectations

With a market cap of ¥2.1 billion, FUJIX trades at a modest valuation, likely reflecting its niche market position and subdued growth prospects. The negative beta of -0.118 indicates low correlation with broader market movements, appealing to investors seeking defensive exposure. Market expectations appear tempered, aligning with the company’s steady but unspectacular financial performance.

Strategic Advantages And Outlook

FUJIX’s strategic advantages lie in its specialized product offerings and debt-free financial structure, providing stability in a volatile sector. The outlook remains cautious, with growth dependent on maintaining margins and selectively expanding in high-value thread segments. The company’s longevity and geographic diversification position it to navigate industry headwinds, though innovation and cost management will be critical to sustained profitability.

Sources

Company filings, Tokyo Stock Exchange disclosures

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