investorscraft@gmail.com

Intrinsic ValueWise Holdings Co. Ltd. (5955.T)

Previous Close¥102.00
Intrinsic Value
Upside potential
Previous Close
¥102.00

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

Yamashina Corporation operates as a specialized manufacturer of precision metal fasteners and custom components, serving diverse industries including automotive, home appliances, industrial equipment, medical devices, robotics, and architecture. The company’s product portfolio includes tapping fasteners, aluminum alloy fasteners, anti-loosening fasteners, and custom-made solutions like neck tight screws and small metal parts. Its expertise in high-performance fastening systems positions it as a critical supplier in sectors demanding reliability and precision. Yamashina’s market presence spans Japan, China, Hong Kong, and Thailand, leveraging regional manufacturing capabilities to cater to both domestic and international demand. The company’s focus on niche applications, such as CFRP fasteners for lightweight materials, underscores its adaptability to evolving industrial trends. While competition in the fastener industry is intense, Yamashina differentiates itself through technical specialization and bespoke solutions, reinforcing its role as a trusted partner for engineered components.

Revenue Profitability And Efficiency

In FY 2024, Yamashina reported revenue of ¥12.15 billion, with net income of ¥245.8 million, reflecting modest profitability in a competitive manufacturing landscape. Operating cash flow stood at ¥957 million, though capital expenditures of ¥819 million indicate ongoing investments in production capacity. The company’s ability to maintain positive cash flow despite margin pressures suggests operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of ¥1.82 highlights Yamashina’s earnings power, though its capital efficiency is tempered by significant capex outlays. The company’s focus on high-margin custom products may support future margin expansion, but its current net income margin of approximately 2% indicates room for improvement in cost management or pricing strategies.

Balance Sheet And Financial Health

Yamashina’s balance sheet shows ¥2.91 billion in cash against ¥2.00 billion in total debt, providing a conservative leverage profile. The liquidity position appears stable, with cash reserves covering debt obligations. However, the debt-to-equity ratio and interest coverage metrics would provide further clarity on financial resilience.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s expansion into lightweight materials (e.g., CFRP fasteners) aligns with industry shifts toward sustainability. A dividend of ¥1 per share signals a commitment to shareholder returns, though the yield remains modest relative to its market cap.

Valuation And Market Expectations

With a market cap of ¥9.95 billion and a negative beta of -0.331, Yamashina’s stock exhibits low correlation to broader markets, possibly reflecting its niche focus. Investors may value the company for its specialized industrial role, but its modest earnings multiple suggests tempered growth expectations.

Strategic Advantages And Outlook

Yamashina’s strengths lie in its technical expertise and customization capabilities, which are critical in precision manufacturing. Challenges include margin pressures and competition. The outlook hinges on its ability to capitalize on demand for lightweight and high-performance fasteners, particularly in automotive and robotics applications.

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