investorscraft@gmail.com

Intrinsic ValueMetalart Corporation (5644.T)

Previous Close¥5,380.00
Intrinsic Value
Upside potential
Previous Close
¥5,380.00

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

Metalart Corporation operates as a specialized manufacturer of precision forged and machined components, serving critical industries such as automotive, construction, agricultural machinery, and shipping. The company’s core revenue model is driven by the production of high-performance forged parts, including engine components like crankshafts and connecting rods, as well as transmission and chassis parts. Its expertise in hot forging, cold forging, and precision machining positions it as a key supplier to industrial OEMs, leveraging Japan’s reputation for high-quality manufacturing. Metalart’s diversified product portfolio, which includes HV parts, camshafts, and construction machinery components, mitigates sector-specific risks while reinforcing its role in industrial supply chains. The company’s international presence further diversifies its customer base, though its domestic market remains a significant revenue driver. With a century-long legacy, Metalart combines technical proficiency with established client relationships, though it faces competition from global forging specialists and shifting demand in automotive and heavy machinery sectors.

Revenue Profitability And Efficiency

Metalart reported revenue of ¥45.02 billion for FY2024, with net income of ¥2.12 billion, reflecting a net margin of approximately 4.7%. Operating cash flow stood at ¥3.9 billion, though capital expenditures of ¥3.6 billion indicate significant reinvestment needs. The company’s ability to maintain profitability amid high capex underscores its operational discipline, though margins remain sensitive to raw material costs and industrial demand cycles.

Earnings Power And Capital Efficiency

The company generated diluted EPS of ¥719.04, supported by stable earnings from its forged products division. Its capital efficiency is tempered by the capital-intensive nature of forging operations, as seen in the near-parity of operating cash flow and capex. Metalart’s focus on precision components likely commands higher margins than standard forged parts, but scalability may be constrained by niche demand.

Balance Sheet And Financial Health

Metalart’s balance sheet shows ¥9.49 billion in cash against ¥4.9 billion in total debt, suggesting a conservative leverage profile. The liquidity position provides flexibility for cyclical downturns or incremental investments. However, the industrial sector’s cyclicality necessitates prudent debt management, which the company appears to maintain.

Growth Trends And Dividend Policy

Growth is tied to industrial production trends, with limited explicit guidance on expansion. A dividend of ¥133 per share signals a commitment to shareholder returns, though the payout ratio remains moderate given earnings. The company’s longevity suggests resilience, but top-line growth may hinge on automotive and machinery sector recovery.

Valuation And Market Expectations

At a market cap of ¥9.06 billion, Metalart trades at a P/E of approximately 4.3x, reflecting its niche industrial positioning and modest growth expectations. The low beta (0.41) implies lower volatility relative to the market, typical for stable industrial suppliers.

Strategic Advantages And Outlook

Metalart’s strengths lie in its technical forging expertise and diversified industrial clientele. However, reliance on Japan’s manufacturing sector and exposure to automotive cyclicality pose risks. Strategic focus on high-margin precision parts and potential international expansion could offset domestic stagnation, but execution remains key.

Sources

Company filings, market data

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