investorscraft@gmail.com

Intrinsic ValueDaiki Aluminium Industry Co., Ltd. (5702.T)

Previous Close¥1,308.00
Intrinsic Value
Upside potential
Previous Close
¥1,308.00

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

Daiki Aluminium Industry Co., Ltd. operates as a specialized manufacturer and processor of aluminum alloy products, serving both domestic and international markets. The company’s core revenue model revolves around the production and sale of secondary aluminum alloy ingots, which are critical for die-casting, casting, and rolling applications. Additionally, it provides aluminum mother alloy ingots and engages in the design and construction of aluminum smelting furnaces, positioning itself as an integrated player in the aluminum value chain. Daiki Aluminium Industry holds a niche but essential role in Japan’s industrial sector, supplying high-quality aluminum products to manufacturers across automotive, construction, and machinery industries. Its expertise in secondary aluminum recycling also aligns with global sustainability trends, enhancing its market relevance. While the company faces competition from larger global aluminum producers, its focus on specialized alloys and furnace solutions provides a defensible market position. The firm’s long-standing presence since 1922 underscores its reliability and deep industry relationships, though it must navigate raw material price volatility and shifting demand dynamics.

Revenue Profitability And Efficiency

Daiki Aluminium reported revenue of ¥262.7 billion for FY 2024, with net income of ¥3.24 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥2.8 billion, though capital expenditures of ¥4.85 billion indicate ongoing investments in production capacity. The company’s ability to maintain positive earnings in a cyclical industry highlights its operational discipline.

Earnings Power And Capital Efficiency

The diluted EPS of ¥78.88 demonstrates Daiki Aluminium’s earnings power, supported by its focus on high-margin alloy products and efficient recycling processes. However, the capital-intensive nature of the industry is evident in its significant capex, which may pressure short-term cash flows but could enhance long-term competitiveness.

Balance Sheet And Financial Health

The company holds ¥6.38 billion in cash and equivalents against total debt of ¥48.25 billion, suggesting a leveraged but manageable financial position. Debt levels are typical for industrial firms, but liquidity metrics warrant monitoring given the cyclicality of aluminum demand and pricing.

Growth Trends And Dividend Policy

Daiki Aluminium’s growth is tied to industrial demand in Japan and export markets, with limited recent expansion. Its dividend per share of ¥55 reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for reinvestment.

Valuation And Market Expectations

With a market cap of ¥36.4 billion and a beta of 0.54, the stock is perceived as relatively stable but with limited growth expectations. Valuation multiples align with sector norms, though investor sentiment may hinge on aluminum price trends and regional industrial activity.

Strategic Advantages And Outlook

Daiki Aluminium’s strengths lie in its specialized product portfolio and recycling capabilities, which align with sustainability-driven demand. However, its outlook depends on navigating raw material costs and competitive pressures. Strategic investments in furnace technology and alloy innovation could bolster its market position over time.

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