investorscraft@gmail.com

Intrinsic ValueAlmetax Manufacturing Co., Ltd. (5928.T)

Previous Close¥281.00
Intrinsic Value
Upside potential
Previous Close
¥281.00

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

Almetax Manufacturing Co., Ltd. operates in Japan’s construction materials sector, specializing in aluminum-based building products, electrical materials, and civil engineering solutions. The company’s core revenue model hinges on the development, production, and sale of industrial materials, including ceramic and glass components, alongside environmental and landscape products. Its diversified portfolio spans functional and decorative windows, screen doors, skylights, and exterior fixtures like handrails and balconies, catering to residential and commercial construction needs. Almetax distinguishes itself through integrated capabilities in design, manufacturing, and construction, positioning it as a niche player in Japan’s aluminum building materials market. The company’s focus on recycling and new material technologies aligns with growing sustainability trends, though its regional concentration limits global exposure. With modest scale compared to multinational peers, Almetax leverages specialization and local market expertise to maintain competitiveness.

Revenue Profitability And Efficiency

Almetax reported revenue of JPY 9.42 billion for FY 2024, with net income of JPY 77.9 million, reflecting thin margins in a competitive industry. Operating cash flow stood at JPY 302.8 million, supported by disciplined working capital management. Capital expenditures of JPY 82.9 million suggest moderate reinvestment, aligning with the company’s focus on incremental innovation rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 7.49 underscores modest earnings power, though its low beta (0.32) indicates resilience to market volatility. Operating cash flow coverage of net income highlights efficient cash conversion, but the narrow profit margin suggests limited pricing power or high input costs, common in materials manufacturing.

Balance Sheet And Financial Health

Almetax maintains a robust balance sheet, with JPY 2.07 billion in cash and equivalents against minimal total debt (JPY 8.3 million), yielding a net cash position. This liquidity provides flexibility for R&D or dividends, though the low leverage also implies underutilized capital capacity for growth initiatives.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with profitability constrained by sector dynamics. The JPY 8 per share dividend reflects a payout policy prioritizing shareholder returns, supported by strong cash reserves. However, absent significant top-line expansion, dividend sustainability hinges on cost control.

Valuation And Market Expectations

At a JPY 2.66 billion market cap, Almetax trades at a low earnings multiple, typical for small-cap materials firms with limited growth visibility. The valuation likely discounts its regional focus and cyclical exposure, though the net cash position offers downside protection.

Strategic Advantages And Outlook

Almetax’s niche expertise in aluminum materials and recycling technologies provides a defensible position in Japan’s construction sector. While geographic concentration poses risks, its balance sheet strength and sustainability-aligned products could support steady demand. Near-term prospects depend on Japan’s construction activity and material cost trends.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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