investorscraft@gmail.com

Intrinsic ValueUnipres Corporation (5949.T)

Previous Close¥1,365.00
Intrinsic Value
Upside potential
Previous Close
¥1,365.00

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

Unipres Corporation is a key player in the automotive parts industry, specializing in the manufacture and sale of critical components for vehicle safety and performance. The company’s product portfolio includes car body parts like front side members, pillars, and fuel tanks, as well as precision press technology products such as torque converters and clutch packs. Its plastic press technology offerings, including under covers and trunk trims, further diversify its revenue streams. Operating primarily in Japan, Unipres serves the global automotive sector, leveraging its expertise in metal forming and welding technologies. The company’s market position is bolstered by its long-standing relationships with major automakers and its ability to deliver high-quality, safety-critical components. Unipres’ focus on innovation and precision engineering allows it to maintain a competitive edge in an industry increasingly driven by lightweight materials and stringent safety standards. Its integrated approach—from design to maintenance—positions it as a reliable partner in the automotive supply chain.

Revenue Profitability And Efficiency

Unipres reported revenue of JPY 335.1 billion for FY 2024, with net income of JPY 5.3 billion, reflecting a net margin of approximately 1.6%. The company generated JPY 28.7 billion in operating cash flow, demonstrating its ability to convert sales into cash efficiently. Capital expenditures of JPY 9.6 billion indicate ongoing investments in production capabilities, though this weighs on free cash flow.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 118.04 highlights its earnings power, though modest profitability metrics suggest margin pressures. Operating cash flow covers capital expenditures, but the relatively low net income implies challenges in scaling profitability. Unipres’ capital efficiency could benefit from further optimization of its manufacturing processes and cost structures.

Balance Sheet And Financial Health

Unipres maintains a solid liquidity position with JPY 51.9 billion in cash and equivalents, offset by total debt of JPY 70.8 billion. The balance sheet reflects a manageable leverage profile, supported by stable cash flows. The company’s financial health appears adequate, though reducing debt could improve resilience in cyclical downturns.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on automotive safety and precision components aligns with industry demand. Unipres pays a dividend of JPY 60 per share, indicating a commitment to shareholder returns, though the yield is modest relative to its market cap. Future growth may hinge on expanding its product lineup and geographic reach.

Valuation And Market Expectations

With a market cap of JPY 42.8 billion, Unipres trades at a P/E ratio of approximately 8.1, suggesting undervaluation relative to peers. The beta of 0.503 indicates lower volatility than the broader market, reflecting its stable but slow-growth profile. Investors likely price in cautious expectations given the cyclical nature of the automotive sector.

Strategic Advantages And Outlook

Unipres’ strategic advantages lie in its technical expertise and long-term OEM relationships. The outlook depends on automotive production trends and the company’s ability to adapt to electrification and lightweighting demands. Strengthening profitability and reducing debt could enhance its competitive position in a challenging industry environment.

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