investorscraft@gmail.com

Intrinsic ValueAkasaka Diesels Limited (6022.T)

Previous Close¥4,600.00
Intrinsic Value
Upside potential
Previous Close
¥4,600.00

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

Akasaka Diesels Limited operates in the aerospace and defense sector, specializing in the manufacture and sale of ship diesel engines and related machinery. The company serves a diverse clientele, including cargo ships, passenger vessels, and fishing boats, with a product range extending to pollution prevention equipment and forged goods. Its market position is bolstered by a century-long legacy, technological expertise in marine propulsion systems, and a presence in both domestic and international markets. Akasaka Diesels differentiates itself through advanced solutions like electronically controlled lubrication systems and low-pressure SCR systems, catering to stringent environmental regulations. The company’s involvement in industrial machinery and real estate leasing further diversifies its revenue streams, though its core focus remains on marine engineering. Despite operating in a niche segment, Akasaka maintains relevance through innovation and after-sales services, including repair and maintenance, which enhance customer retention and long-term contracts.

Revenue Profitability And Efficiency

Akasaka Diesels reported revenue of JPY 7.93 billion for FY 2024, with net income of JPY 37.3 million, reflecting modest profitability. The diluted EPS of JPY 28.19 indicates limited earnings power relative to its market capitalization. Operating cash flow stood at JPY 280.6 million, though capital expenditures were negligible, suggesting restrained reinvestment in growth. The company’s efficiency metrics remain under pressure due to its niche market and competitive industry dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a slim margin of 0.47% of revenue. Operating cash flow, while positive, does not significantly offset its total debt of JPY 1.44 billion. The absence of capital expenditures hints at a conservative approach to expansion, potentially limiting future earnings growth. Akasaka’s capital efficiency is further challenged by its low beta (0.024), indicating minimal correlation with broader market movements.

Balance Sheet And Financial Health

Akasaka Diesels maintains a balanced sheet with JPY 1.6 billion in cash and equivalents, providing liquidity against its JPY 1.44 billion total debt. The debt-to-equity ratio appears manageable, though the company’s financial health is tempered by thin profitability. Its ability to service obligations relies on stable cash flows from its diversified operations, including real estate leasing and equipment sales.

Growth Trends And Dividend Policy

Growth trends are subdued, with revenue and net income reflecting marginal gains. The company’s dividend policy, offering JPY 30 per share, suggests a commitment to shareholder returns despite modest earnings. However, the payout ratio may be unsustainable if profitability does not improve. Akasaka’s growth prospects hinge on technological advancements and potential demand for eco-friendly marine solutions.

Valuation And Market Expectations

With a market cap of JPY 2.43 billion, Akasaka trades at a P/E ratio of approximately 65, indicating high expectations relative to current earnings. Investors may be pricing in potential regulatory tailwinds for emission-control technologies, though the company’s valuation appears stretched given its financial performance. Market sentiment remains cautious due to its niche focus and limited earnings visibility.

Strategic Advantages And Outlook

Akasaka’s strategic advantages include its long-standing industry presence, diversified product portfolio, and expertise in marine propulsion systems. The outlook depends on its ability to capitalize on environmental regulations driving demand for cleaner engines. However, challenges such as competitive pressures and reliance on the cyclical shipping industry could constrain growth. The company’s real estate segment provides stability, but core engineering operations will dictate long-term success.

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