investorscraft@gmail.com

Intrinsic ValueFujimak Corporation (5965.T)

Previous Close¥1,110.00
Intrinsic Value
Upside potential
Previous Close
¥1,110.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fujimak Corporation operates in the furnishings, fixtures, and appliances sector, specializing in high-performance kitchen equipment for institutional and commercial clients. The company’s product portfolio spans heating, cooling, bakery, rice cooking, and sterilization equipment, catering to diverse segments such as restaurants, hotels, hospitals, and convenience stores. Its revenue model is driven by direct sales and service contracts, leveraging Japan’s robust foodservice industry while expanding internationally. Fujimak holds a competitive edge through its diversified product range and long-standing relationships with institutional buyers, positioning it as a reliable supplier in a fragmented market. The company’s focus on innovation, such as energy-efficient cooking solutions, aligns with global sustainability trends, enhancing its appeal to eco-conscious clients. Despite competition from global appliance manufacturers, Fujimak maintains a strong regional presence, supported by its deep understanding of local culinary requirements and after-sales service capabilities.

Revenue Profitability And Efficiency

In FY 2022, Fujimak reported revenue of ¥32.38 billion, with net income of ¥992.6 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at ¥290.5 million, though capital expenditures of ¥-651 million indicate ongoing investments in production capacity. The modest cash flow suggests tight working capital management, typical for manufacturing-heavy businesses with cyclical demand.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥75.73 underscores its ability to generate earnings despite macroeconomic headwinds. With a beta of -0.024, Fujimak exhibits low correlation to broader market movements, possibly due to its niche focus. However, the modest operating cash flow relative to net income signals potential inefficiencies in converting profits into liquid assets.

Balance Sheet And Financial Health

Fujimak’s balance sheet remains stable, with ¥8.47 billion in cash and equivalents against ¥3.68 billion in total debt, indicating a healthy liquidity position. The low leverage ratio suggests conservative financial management, though the high cash reserves may imply underutilized capital for growth or shareholder returns.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend payout of ¥40 per share reflects a commitment to returning capital to shareholders. The company’s international expansion and product innovation could drive future growth, though its reliance on Japan’s domestic market remains a key dependency.

Valuation And Market Expectations

With a market cap of ¥12.53 billion, Fujimak trades at a P/E ratio of approximately 12.6x, aligning with sector averages. The negative beta suggests investor perception of the stock as a defensive play, possibly due to its stable institutional customer base.

Strategic Advantages And Outlook

Fujimak’s strengths lie in its specialized product offerings and entrenched market position in Japan. Challenges include scaling internationally and navigating supply chain costs. The company’s focus on energy-efficient solutions may open new opportunities, but execution risks and competitive pressures warrant cautious optimism.

Sources

Company description, financial data from disclosed FY 2022 reports, and market data from exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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