investorscraft@gmail.com

Intrinsic ValueJapan Engine Corporation (6016.T)

Previous Close¥13,610.00
Intrinsic Value
Upside potential
Previous Close
¥13,610.00

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

Japan Engine Corporation operates in the industrial machinery sector, specializing in the design, manufacture, and maintenance of engines and components primarily for maritime applications. The company's UE engines are critical for bulk carriers, tankers, and container ships, positioning it as a key supplier in Japan's shipbuilding industry. Beyond maritime engines, it diversifies into shield machine components for infrastructure projects like subway construction, as well as large-scale machining for industrial equipment. This dual focus on marine propulsion and infrastructure-related machinery allows the company to mitigate cyclical risks inherent in either sector. Japan Engine Corporation holds a niche but stable position, leveraging its century-long expertise in precision engineering. Its rebranding in 2017 reflects a strategic shift toward modernization while maintaining its legacy in diesel engine technology. The company's localized supply chain and technical servicing capabilities provide a competitive edge in domestic markets, though international exposure remains limited.

Revenue Profitability And Efficiency

The company reported revenue of ¥20.97 billion for FY2024, with net income reaching ¥2.55 billion, reflecting a healthy net margin of approximately 12.2%. Diluted EPS stood at ¥303.92, demonstrating efficient earnings conversion. Operating cash flow was ¥391 million, though capital expenditures of ¥-770 million indicate ongoing investments in production capacity. The modest operating cash flow relative to net income suggests working capital intensity.

Earnings Power And Capital Efficiency

Japan Engine Corporation exhibits solid earnings power, with its maritime engine segment likely driving profitability given the specialized nature of these components. The capital expenditure/revenue ratio of 3.7% implies restrained reinvestment needs, typical of mature industrial manufacturers. However, the low operating cash flow conversion rate warrants scrutiny into receivables or inventory management.

Balance Sheet And Financial Health

The balance sheet remains stable with ¥4.28 billion in cash against ¥3.21 billion of total debt, indicating a conservative leverage profile. The net cash position supports financial flexibility, though the debt level suggests some utilization of financing for operations or growth initiatives. The absence of liquidity concerns is reinforced by the company's ability to maintain dividend payments.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company's focus on maritime and infrastructure sectors aligns with Japan's emphasis on domestic shipbuilding and public works. A dividend of ¥76 per share reflects a commitment to shareholder returns, though the payout ratio remains undisclosed. Future growth may hinge on technological upgrades in marine propulsion and expansion into adjacent industrial machining segments.

Valuation And Market Expectations

With a market capitalization of ¥29.26 billion and a beta of 1.26, the stock exhibits higher volatility than the broader market, likely reflecting sensitivity to industrial cycles. The P/E ratio of approximately 11.5x (based on diluted EPS) suggests moderate market expectations, pricing in steady but unspectacular growth prospects in its niche markets.

Strategic Advantages And Outlook

Japan Engine Corporation benefits from long-standing client relationships in Japan's shipbuilding industry and technical expertise in large-scale machining. The outlook remains tied to domestic maritime demand and infrastructure spending, with potential upside from energy-efficient engine technologies. Challenges include limited geographic diversification and exposure to cyclical industrial demand fluctuations.

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