investorscraft@gmail.com

Intrinsic ValueAhresty Corporation (5852.T)

Previous Close¥826.00
Intrinsic Value
Upside potential
Previous Close
¥826.00

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

Ahresty Corporation operates as a specialized manufacturer in the aluminum die casting and fabrication industry, serving automotive, industrial machinery, and cleanroom infrastructure markets. The company generates revenue through three core segments: aluminum die-cast auto parts, aluminum alloy ingots, and proprietary raised floor systems (MOVAFLOR) for data centers and cleanrooms. Its automotive components cater to engine and structural applications, while MOVAFLOR addresses growing demand in high-tech facilities. Geographically, Ahresty maintains production bases across Japan, North America, and Asia, positioning it as a regional supplier with multinational exposure. The company's technical expertise in lightweight aluminum solutions aligns with automotive industry trends toward fuel efficiency, though it faces competition from larger global parts suppliers. Its niche position in raised floor systems provides diversification beyond cyclical automotive demand.

Revenue Profitability And Efficiency

Ahresty reported revenues of ¥158.3 billion for FY2024 but recorded a net loss of ¥7.7 billion, reflecting margin pressures in its core operations. The negative diluted EPS of ¥300.53 indicates significant earnings challenges, though operating cash flow remained positive at ¥18.3 billion. Capital expenditures of ¥13.1 billion suggest ongoing investments in production capabilities despite financial headwinds.

Earnings Power And Capital Efficiency

The company's negative net income and EPS demonstrate weakened earnings power in the current fiscal year. Operating cash flow generation at 11.6% of revenue indicates some capacity to fund operations, but the substantial net loss raises questions about capital allocation efficiency. The aluminum die-casting business likely faced input cost volatility and automotive sector demand fluctuations impacting returns.

Balance Sheet And Financial Health

Ahresty maintains ¥12.3 billion in cash against ¥40.5 billion of total debt, indicating moderate liquidity but leveraged positioning. The debt-to-equity ratio appears elevated given recent losses, though industry-standard working capital practices in manufacturing may support near-term obligations. Continued negative earnings could strain balance sheet flexibility if sustained beyond the current cycle.

Growth Trends And Dividend Policy

Recent performance shows contraction with negative earnings growth, though the maintained ¥28 per share dividend suggests management's commitment to shareholder returns. Long-term growth prospects depend on automotive lightweighting trends and data center expansion driving MOVAFLOR demand. Geographic expansion in Asia may provide future revenue diversification opportunities.

Valuation And Market Expectations

With a market cap of ¥16.4 billion, the company trades at depressed valuation multiples reflecting its loss-making position. The low beta of 0.456 indicates relative insulation from broad market movements, typical for niche industrial suppliers. Investors appear pricing in continued challenges in margin recovery and aluminum market conditions.

Strategic Advantages And Outlook

Ahresty's specialized die-casting capabilities and proprietary flooring systems provide differentiated offerings, but cyclical end-markets create earnings volatility. Success hinges on improving operational efficiency in automotive segments while capitalizing on infrastructure growth for MOVAFLOR. Management must navigate raw material costs and demonstrate path to sustained profitability to regain investor confidence.

Sources

Company filings, Tokyo Stock Exchange disclosures

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