investorscraft@gmail.com

Intrinsic ValueDaiki Axis Co., Ltd. (4245.T)

Previous Close¥686.00
Intrinsic Value
Upside potential
Previous Close
¥686.00

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

Daiki Axis Co., Ltd. operates in the waste management sector, specializing in wastewater treatment solutions, including industrial wastewater treatment, recycling systems, and compact grease traps. The company also engages in the production and distribution of biodiesel fuel, drinking water, and solar power generation, diversifying its revenue streams beyond traditional water treatment. With a strong presence in Japan and select international markets, Daiki Axis leverages its expertise in synthetic resin applications and construction materials to enhance its market position. The company’s integrated approach—combining design, manufacturing, and maintenance—positions it as a comprehensive provider in the environmental solutions space. Its focus on sustainability, particularly in water recycling and renewable energy, aligns with global trends toward eco-friendly industrial practices, giving it a competitive edge in a niche but growing market.

Revenue Profitability And Efficiency

Daiki Axis reported revenue of JPY 46.9 billion for the fiscal year ending December 2024, with net income of JPY 354 million, reflecting modest profitability. Operating cash flow stood at JPY 3.2 billion, while capital expenditures were JPY 1.2 billion, indicating disciplined investment in growth. The company’s diluted EPS of JPY 26.62 suggests reasonable earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified operations, including wastewater treatment, biodiesel, and solar power. With an operating cash flow of JPY 3.2 billion, Daiki Axis demonstrates the ability to generate sufficient cash to fund operations and modest expansions. However, its net income margin of approximately 0.8% highlights challenges in scaling profitability amid competitive and regulatory pressures.

Balance Sheet And Financial Health

Daiki Axis maintains a solid liquidity position with JPY 8.2 billion in cash and equivalents, though total debt of JPY 16.7 billion suggests a leveraged balance sheet. The company’s ability to service debt is supported by its operating cash flow, but investors should monitor debt levels relative to future earnings stability.

Growth Trends And Dividend Policy

Growth appears steady but slow, with revenue diversification into renewable energy and biodiesel offering potential upside. The company pays a dividend of JPY 24 per share, reflecting a commitment to shareholder returns, though yield sustainability depends on improving profitability. Future expansion may hinge on international demand for wastewater solutions and renewable energy projects.

Valuation And Market Expectations

With a market cap of JPY 9.0 billion and a beta of 0.75, Daiki Axis is perceived as a lower-risk play in the industrials sector. The modest P/E ratio, inferred from its EPS, suggests the market prices the stock conservatively, likely due to its niche focus and moderate growth prospects.

Strategic Advantages And Outlook

Daiki Axis benefits from its specialized expertise in wastewater treatment and renewable energy, aligning with global sustainability trends. However, its outlook depends on execution in expanding higher-margin segments like biodiesel and solar power. Regulatory tailwinds in environmental technology could provide growth opportunities, but competition and margin pressures remain key risks.

Sources

Company filings, market data

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