investorscraft@gmail.com

Intrinsic ValueTsugami Corporation (6101.T)

Previous Close¥3,210.00
Intrinsic Value
Upside potential
Previous Close
¥3,210.00

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

Tsugami Corporation is a Japan-based precision machine tool manufacturer specializing in CNC lathes, machining centers, and grinding machines. The company serves key industries such as automotive, electronics, and telecommunications, leveraging its advanced engineering capabilities to deliver high-precision solutions. With a global footprint spanning Asia, Europe, and the Americas, Tsugami maintains a competitive edge through its diversified product portfolio and strong after-sales service, including installation, repair, and facility maintenance. Its market position is reinforced by decades of expertise, with a focus on innovation and reliability in industrial automation. The company’s revenue model combines direct sales of machinery with recurring service income, ensuring stable cash flows. While facing competition from larger multinational players, Tsugami differentiates itself through niche specialization and regional adaptability, particularly in emerging markets like China and India.

Revenue Profitability And Efficiency

Tsugami reported revenue of ¥83.9 billion for FY2024, with net income of ¥5.4 billion, reflecting a net margin of approximately 6.4%. Operating cash flow stood at ¥11.9 billion, though capital expenditures of ¥2.4 billion indicate ongoing investments in production capacity. The company’s profitability metrics suggest disciplined cost management, though margins may be pressured by global supply chain dynamics and raw material costs.

Earnings Power And Capital Efficiency

Diluted EPS of ¥111.03 underscores Tsugami’s earnings stability, supported by its diversified industrial clientele. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite cyclical demand in the machine tool sector. However, its moderate beta of 0.728 implies sensitivity to broader industrial market trends.

Balance Sheet And Financial Health

Tsugami maintains a solid balance sheet, with ¥30.5 billion in cash and equivalents against ¥16.8 billion in total debt, indicating a conservative leverage profile. The liquidity position provides flexibility for strategic investments or weathering downturns, though the debt-to-equity ratio warrants monitoring given the capital-intensive nature of the industry.

Growth Trends And Dividend Policy

Growth is likely tied to industrial automation trends, particularly in Asia. The company’s dividend payout of ¥51 per share reflects a commitment to shareholder returns, though reinvestment in R&D and geographic expansion may take precedence. Historical performance suggests cyclical revenue patterns aligned with global manufacturing cycles.

Valuation And Market Expectations

With a market cap of ¥89.1 billion, Tsugami trades at a P/E multiple of approximately 16.6x (based on diluted EPS). The valuation reflects expectations of steady demand in precision machinery, though investor sentiment may hinge on regional industrial activity and competitive pressures.

Strategic Advantages And Outlook

Tsugami’s strengths lie in its technical expertise, after-sales network, and emerging market penetration. Near-term challenges include supply chain resilience and pricing power, but long-term opportunities exist in automation-driven demand. The outlook remains cautiously optimistic, contingent on global industrial recovery and operational execution.

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