investorscraft@gmail.com

Intrinsic ValueONEX Corporation (5987.T)

Previous Close¥1,652.00
Intrinsic Value
Upside potential
Previous Close
¥1,652.00

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

ONEX Corporation operates as a specialized provider of metal heat treatment and processing services, catering primarily to Japan's industrial machinery, automotive parts, and construction machinery sectors. The company's core revenue model is built on offering a diverse range of heat treatment technologies, including carburizing, vacuum treatments, and PVD coatings, which enhance the durability and performance of metal components. Its expertise in handling oversized parts and advanced surface treatments positions it as a critical partner for manufacturers requiring precision engineering solutions. While the company faces competition from both domestic and international metal treatment providers, its long-standing reputation and technical capabilities allow it to maintain a stable niche in Japan's industrial supply chain. ONEX also supplements its core services with logistics and IT system development, though these remain secondary to its primary metal treatment operations. The company's market position is closely tied to Japan's manufacturing sector, making it susceptible to cyclical demand fluctuations but also providing opportunities in high-value industrial applications.

Revenue Profitability And Efficiency

ONEX reported revenue of ¥4.97 billion for the period, but net income stood at a loss of ¥377 million, reflecting operational challenges. The negative diluted EPS of ¥227.97 further underscores profitability pressures, likely tied to rising input costs or competitive pricing. Operating cash flow of ¥826 million suggests some resilience in core operations, though capital expenditures of ¥289 million indicate ongoing investments in capacity or technology.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight weakened earnings power in the current fiscal year. However, its operating cash flow remains positive, suggesting that underlying operations generate cash despite profitability headwinds. Capital expenditures, while significant, are partially offset by strong cash reserves, indicating disciplined capital allocation.

Balance Sheet And Financial Health

ONEX maintains a solid liquidity position with ¥2.72 billion in cash and equivalents, though total debt of ¥2.37 billion introduces moderate leverage. The balance sheet appears manageable given the company's cash reserves, but sustained profitability improvements will be critical to maintaining financial flexibility.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the net loss suggests potential stagnation or contraction. The company continues to pay a dividend of ¥20 per share, signaling commitment to shareholder returns despite earnings challenges. Future growth may depend on industrial demand recovery and operational efficiency gains.

Valuation And Market Expectations

With a market cap of ¥3.59 billion and a beta of 0.538, ONEX is viewed as a relatively low-volatility industrial player. The market appears to account for its cyclical exposure and current profitability struggles, though its niche expertise could support a revaluation if margins improve.

Strategic Advantages And Outlook

ONEX's deep technical expertise in metal treatments provides a competitive edge, particularly in Japan's precision manufacturing sector. The outlook hinges on industrial demand recovery and cost management. Strategic investments in advanced treatments and efficiency could position the company for a rebound, though near-term challenges persist.

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