investorscraft@gmail.com

Intrinsic ValueThe Hanshin Diesel Works, Ltd. (6018.T)

Previous Close¥4,130.00
Intrinsic Value
Upside potential
Previous Close
¥4,130.00

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

The Hanshin Diesel Works, Ltd. operates as a specialized manufacturer of marine engines and propulsion systems, serving global shipping and maritime industries. The company’s core revenue model is driven by the sale of low- and medium-speed diesel engines, propulsion systems like controllable pitch propellers, and auxiliary devices such as fuel oil purifiers. Its product portfolio also includes advanced monitoring and control systems, catering to vessel operators seeking efficiency and reliability. Positioned in the industrial machinery sector, Hanshin Diesel competes in a niche but critical segment of maritime technology, where durability and precision are paramount. The company’s long-standing expertise, dating back to its founding in 1918, lends credibility in a market where trust and technical proficiency are key differentiators. While the marine engine industry is capital-intensive and cyclical, Hanshin Diesel’s focus on aftermarket support and integrated solutions helps stabilize revenue streams. Its headquarters in Kobe, Japan, situates it within a major hub for maritime trade, reinforcing its regional and global market presence.

Revenue Profitability And Efficiency

Hanshin Diesel reported revenue of ¥9.64 billion for FY 2024, with net income of ¥456 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at ¥1.1 billion, indicating solid cash generation relative to earnings. Capital expenditures of ¥892.6 million suggest ongoing investments in production capabilities, though the company maintains a lean operational footprint with disciplined spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥140.29 demonstrates modest but stable earnings power. With minimal total debt of ¥31.7 million and a cash reserve of ¥4.9 billion, Hanshin Diesel exhibits strong capital efficiency and low financial leverage. This conservative balance sheet structure supports resilience in cyclical downturns while allowing flexibility for strategic initiatives.

Balance Sheet And Financial Health

Hanshin Diesel’s balance sheet is robust, with cash and equivalents covering nearly all liabilities. The negligible debt level underscores a conservative financial policy, reducing interest expense risks. Shareholders’ equity appears well-supported by retained earnings, reflecting prudent capital management over time.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s dividend payout of ¥70 per share suggests a commitment to returning capital to shareholders. The dividend yield, while modest, aligns with the firm’s stable but low-growth profile in a mature industry. Future growth may hinge on technological upgrades or expansion into adjacent maritime segments.

Valuation And Market Expectations

With a market capitalization of ¥8.61 billion and a beta of 0.47, Hanshin Diesel is perceived as a low-volatility industrial player. The valuation reflects its niche positioning and steady cash flows, though limited growth prospects may cap premium multiples. Investors likely prioritize its defensive attributes over aggressive expansion potential.

Strategic Advantages And Outlook

Hanshin Diesel’s strategic advantages lie in its technical expertise and long-term customer relationships in the maritime sector. The outlook remains stable, supported by demand for ship maintenance and retrofitting, though global trade fluctuations could impact new engine orders. Its strong cash position provides a buffer against cyclical pressures while enabling selective R&D investments.

Sources

Company filings, Bloomberg

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