Data is not available at this time.
Daihatsu Diesel Mfg. Co., Ltd. is a specialized industrial machinery company with a strong focus on marine and land engines, as well as industrial instruments. The company operates in a niche segment of the industrials sector, catering to maritime propulsion, emergency power generation, and industrial automation needs. Its product portfolio includes advanced propulsion systems, dual-fuel engines, and co-generation solutions, positioning it as a key player in Japan's maritime and energy infrastructure. The firm’s long-standing expertise since its founding in 1907 lends credibility in engineering reliability, particularly for compliance with stringent environmental regulations like nitrogen oxide standards. While its domestic market remains core, international expansion provides incremental growth opportunities. Competitive differentiation stems from its integrated solutions, including electric propulsion and monitoring systems, which appeal to industries prioritizing efficiency and regulatory compliance.
Daihatsu Diesel reported revenue of JPY 88.8 billion for FY2025, with net income of JPY 5.7 billion, reflecting a net margin of approximately 6.4%. Operating cash flow stood at JPY 9.4 billion, though capital expenditures of JPY 6.5 billion indicate ongoing investments in production capabilities. The company maintains moderate profitability, supported by its specialized product mix and operational discipline.
The company’s diluted EPS of JPY 180.9 underscores its ability to generate earnings despite competitive pressures. Capital efficiency is balanced, with cash flow from operations covering a significant portion of capex. The focus on high-margin industrial and marine solutions enhances return on invested capital, though sector cyclicality remains a factor.
Daihatsu Diesel holds JPY 21.5 billion in cash and equivalents against JPY 14.3 billion in total debt, indicating a conservative leverage profile. The solid liquidity position supports flexibility for strategic initiatives or downturns, while the debt level appears manageable relative to equity and operating cash flows.
Growth is likely tied to demand for eco-friendly marine engines and energy-efficient systems, though near-term trends depend on global shipping and industrial activity. The dividend per share of JPY 62 suggests a commitment to shareholder returns, with a payout ratio aligned with sustainable earnings. International expansion could drive future revenue diversification.
With a market cap of JPY 44.7 billion and a beta of 0.57, the stock exhibits lower volatility relative to the broader market. Valuation multiples reflect its niche positioning and steady earnings, though investor expectations may hinge on regulatory tailwinds and execution in overseas markets.
Daihatsu Diesel’s strengths lie in its technical expertise and compliance-driven product offerings, which align with global emission standards. The outlook is cautiously optimistic, with potential from energy transition trends, but macroeconomic and industrial demand fluctuations pose risks. Strategic partnerships or technological advancements could further solidify its market position.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |