investorscraft@gmail.com

Intrinsic ValueIhara Science Corporation (5999.T)

Previous Close¥2,976.00
Intrinsic Value
Upside potential
Previous Close
¥2,976.00

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

Ihara Science Corporation operates in the industrial manufacturing sector, specializing in high-pressure fittings, valves, hoses, and precision piping systems. The company serves diverse markets, including Japan, North America, Europe, and Asia-Pacific, catering to industries requiring robust fluid control solutions. Its product portfolio includes double ferrule fittings, metal gasket seal valves, and stainless steel tubes, positioning it as a critical supplier for sectors like petrochemicals, energy, and industrial automation. With a legacy dating back to 1941, Ihara Science has built a reputation for reliability and technical expertise in metal fabrication. The company’s revenue model hinges on both direct sales and long-term industrial partnerships, leveraging its engineering capabilities to maintain a competitive edge in precision fluid handling components. While facing competition from global industrial suppliers, its niche focus on high-pressure applications and regional distribution network strengthens its market positioning.

Revenue Profitability And Efficiency

In FY 2022, Ihara Science reported revenue of JPY 20.6 billion, with net income of JPY 3.3 billion, reflecting a healthy net margin of approximately 16%. Operating cash flow stood at JPY 973 million, though capital expenditures of JPY 441 million indicate moderate reinvestment. The company’s profitability metrics suggest efficient cost management, supported by its focus on high-margin precision components.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 307.27 underscores its earnings power, driven by stable demand for industrial fittings and valves. With a conservative debt profile (JPY 540 million total debt) and JPY 6.8 billion in cash, Ihara Science maintains strong capital efficiency, allowing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Ihara Science’s balance sheet is robust, with cash and equivalents covering its total debt by over 12x. The low debt-to-equity ratio and ample liquidity position the company favorably for cyclical downturns or expansion opportunities, reflecting prudent financial management.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s global footprint and product diversification suggest resilience. A dividend of JPY 65 per share indicates a commitment to shareholder returns, though payout ratios remain sustainable given its earnings and cash reserves.

Valuation And Market Expectations

With a market cap of JPY 32.1 billion and a beta of 0.54, Ihara Science is perceived as a lower-volatility industrial play. Its valuation likely reflects steady demand for industrial components, though investor expectations may hinge on regional economic conditions and sectoral capex trends.

Strategic Advantages And Outlook

Ihara Science’s technical expertise and long-standing client relationships provide a defensive moat. The outlook remains stable, supported by industrial demand, though global supply chain dynamics and competition warrant monitoring.

Sources

Company filings, Bloomberg

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