investorscraft@gmail.com

Intrinsic ValueDaihatsu Infinearth Mfg.Co.,Ltd (6023.T)

Previous Close¥2,446.00
Intrinsic Value
Upside potential
Previous Close
¥2,446.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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