investorscraft@gmail.com

Intrinsic ValueSuper Tool Co. Ltd. (5990.T)

Previous Close¥1,985.00
Intrinsic Value
Upside potential
Previous Close
¥1,985.00

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

Super Tool Co. Ltd. operates in the industrial tools and equipment sector, specializing in the manufacturing and distribution of hand tools, lifting clamps, cranes, and solar energy devices. The company serves both domestic and international markets, offering a diversified product portfolio that includes precision tools, lifting solutions, and air equipment. Its core revenue model relies on direct sales of specialized tools and equipment, complemented by maintenance and installation services for solar energy systems. Positioned as a niche player in Japan’s industrial tools market, Super Tool Co. Ltd. differentiates itself through a legacy of craftsmanship dating back to 1918 and a focus on durable, high-performance products. While it faces competition from global tool manufacturers, its expertise in lifting clamps and custom crane solutions provides a defensible market position. The company’s expansion into solar energy installation reflects a strategic pivot toward sustainable industrial solutions, though this segment remains secondary to its core tool business.

Revenue Profitability And Efficiency

Super Tool Co. Ltd. reported revenue of JPY 5.24 billion for FY 2025, but profitability remains challenged with a net loss of JPY 238 million. Operating cash flow stood at JPY 132 million, indicating modest operational liquidity, though capital expenditures of JPY 1.37 billion suggest significant reinvestment. The negative EPS of JPY 101.39 underscores ongoing earnings pressure, likely due to competitive pricing or elevated costs.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS reflect weak earnings power in the current fiscal year. Capital efficiency appears strained, with high capex relative to operating cash flow. The JPY 1.08 billion total debt further compounds financial leverage, though JPY 1.03 billion in cash reserves provides some liquidity buffer.

Balance Sheet And Financial Health

Super Tool Co. Ltd. maintains a balanced liquidity position with JPY 1.03 billion in cash against JPY 1.08 billion in total debt. The debt level is manageable given its market capitalization of JPY 4.66 billion, but the negative net income raises concerns about sustained financial health if profitability does not improve.

Growth Trends And Dividend Policy

Despite profitability challenges, the company continues to pay a dividend of JPY 70 per share, signaling commitment to shareholder returns. Growth prospects hinge on its solar energy segment and international tool sales, though near-term trends remain uncertain given the FY 2025 loss.

Valuation And Market Expectations

With a market cap of JPY 4.66 billion and a negative beta of -0.002, the stock exhibits low correlation to broader markets. Investors appear cautious, pricing in the company’s earnings challenges, though the dividend yield may attract income-focused stakeholders.

Strategic Advantages And Outlook

Super Tool Co. Ltd.’s legacy brand and specialized product lines provide a competitive edge in niche industrial markets. The outlook depends on operational turnaround and solar energy adoption, but near-term headwinds persist. Strategic focus on high-margin tools and cost discipline will be critical to restoring profitability.

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