investorscraft@gmail.com

Intrinsic ValueMaruichi Steel Tube Ltd. (5463.T)

Previous Close¥1,533.00
Intrinsic Value
Upside potential
Previous Close
¥1,533.00

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

Maruichi Steel Tube Ltd. operates as a specialized manufacturer and distributor of steel tubes and coated steel sheets, serving diverse industrial applications across Japan, North America, and Asia. The company’s product portfolio includes water pipes, OCTGs, mechanical tubes, and structural steel tubes, catering to sectors such as plant construction, power generation, architecture, and civil engineering. Its offerings also extend to fabricated products like lamp posts, road signs, and security barriers, reinforcing its role in infrastructure development. Maruichi Steel Tube has established a strong market presence by focusing on precision engineering and high-quality steel solutions, differentiating itself through technical expertise and reliability. The company’s vertically integrated operations—from production to distribution—enhance cost efficiency and supply chain control. While it faces competition from global steel producers, its niche focus on specialized tubing and regional demand in Japan provides a stable revenue base. The firm’s long-standing reputation since its 1947 founding underscores its resilience in cyclical markets.

Revenue Profitability And Efficiency

Maruichi Steel Tube reported revenue of JPY 271.3 billion for FY 2024, with net income of JPY 26.1 billion, reflecting a net margin of approximately 9.6%. Operating cash flow stood at JPY 35.7 billion, indicating robust cash generation relative to earnings. Capital expenditures of JPY 15.7 billion suggest ongoing investments in production capacity, though free cash flow remains healthy. The company’s efficiency is further evidenced by its ability to maintain profitability in a competitive steel market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 327.54 demonstrates solid earnings power, supported by stable demand for its specialized tubing products. With minimal debt (JPY 7.7 billion) and substantial cash reserves (JPY 91.9 billion), Maruichi Steel Tube exhibits strong capital efficiency. Its low beta of 0.099 suggests resilience to market volatility, likely due to its defensive end markets and disciplined financial management.

Balance Sheet And Financial Health

Maruichi Steel Tube maintains a conservative balance sheet, with cash and equivalents nearly 12x total debt. This liquidity position provides flexibility for strategic investments or shareholder returns. The negligible leverage and high cash coverage underscore the company’s financial stability, reducing risks associated with cyclical industry downturns.

Growth Trends And Dividend Policy

The company’s growth is tied to infrastructure and industrial demand, with regional expansion in Asia offering incremental opportunities. Its dividend per share of JPY 131 reflects a commitment to returning capital, supported by consistent cash flow. While revenue growth may be modest due to market maturity, operational efficiency and niche specialization could drive margin resilience.

Valuation And Market Expectations

At a market cap of JPY 264.3 billion, the company trades at a P/E of approximately 10.1x, aligning with industry peers. Investors likely value its low-risk profile and steady cash flows, though limited exposure to high-growth markets may cap premium valuation potential.

Strategic Advantages And Outlook

Maruichi Steel Tube’s strengths lie in its technical expertise, long-term customer relationships, and financial prudence. While global steel overcapacity poses challenges, its focus on high-margin specialized products and regional demand insulates performance. The outlook remains stable, with opportunities in infrastructure upgrades and energy transition projects.

Sources

Company filings, Bloomberg

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