Data is not available at this time.
Daiwa Heavy Industry Co., Ltd. operates in Japan’s industrial machinery and housing equipment sectors, specializing in durable, high-quality products for niche markets. The company’s industrial machinery segment includes precision casting products and machine tool components, catering to manufacturing efficiency. Its housing equipment division offers traditional and modern bath solutions, such as enamel cast bathtubs and outdoor supplies, reflecting Japan’s cultural preferences. With roots dating back to 1831, Daiwa Heavy Industry has established a legacy of craftsmanship and reliability in its domestic market. While not a dominant global player, the company maintains a stable position in Japan’s construction materials sector, leveraging its heritage and specialized product lines. Its focus on industrial and residential applications provides diversification, though its market share remains modest compared to larger conglomerates in the basic materials space.
Daiwa Heavy Industry reported revenue of JPY 4.15 billion for the fiscal year ending December 2024, with net income of JPY 26 million, reflecting tight margins in its competitive sectors. The diluted EPS of JPY 19.75 indicates modest earnings power. Operating cash flow was negative at JPY -21 million, while capital expenditures totaled JPY -57 million, suggesting constrained reinvestment capacity. The company’s profitability metrics highlight challenges in scaling efficiency.
The company’s earnings power appears limited, with low net income relative to revenue. Negative operating cash flow and significant capital expenditures suggest capital allocation pressures. With JPY 1.29 billion in cash and equivalents against JPY 1.68 billion in total debt, Daiwa Heavy Industry’s balance sheet carries moderate leverage, which could constrain financial flexibility if profitability does not improve.
Daiwa Heavy Industry holds JPY 1.29 billion in cash and equivalents, offset by JPY 1.68 billion in total debt, indicating a net debt position. The company’s financial health appears stable but not robust, with liquidity supported by cash reserves. The absence of dividend payments suggests a conservative approach to capital preservation, prioritizing debt management over shareholder returns.
Growth trends remain subdued, with revenue and net income reflecting the challenges of Japan’s mature industrial and housing markets. The company does not pay dividends, reinvesting sparingly given its constrained cash flow. Without significant expansion initiatives, organic growth is likely to remain incremental, dependent on niche demand in its core segments.
With a market capitalization of JPY 14.5 billion and a beta of 0.123, Daiwa Heavy Industry is viewed as a low-volatility, small-cap stock. The lack of dividend yield and modest earnings suggest limited investor enthusiasm, with valuation likely driven by asset holdings rather than growth prospects. Market expectations appear muted, aligning with its stable but unspectacular financial profile.
Daiwa Heavy Industry’s strategic advantages lie in its long-standing reputation and specialized product offerings. However, its outlook is tempered by limited scalability and competitive pressures. The company may benefit from domestic demand for traditional housing equipment, but without diversification or innovation, its growth trajectory is likely to remain flat. Prudent cost management and debt reduction could enhance resilience in a challenging market.
Company filings, market data
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 |