investorscraft@gmail.com

Intrinsic ValueAida Engineering, Ltd. (6118.T)

Previous Close¥1,197.00
Intrinsic Value
Upside potential
Previous Close
¥1,197.00

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

Aida Engineering, Ltd. operates as a specialized industrial machinery manufacturer, focusing on press machines, automation systems, and tooling solutions. The company serves diverse sectors, including automotive, electronics, and metalworking, with a product portfolio encompassing servo presses, transfer equipment, and factory automation systems. Its revenue model combines equipment sales with aftermarket services like maintenance, retrofitting, and spare parts, ensuring recurring income streams. Aida Engineering holds a strong position in Japan and Asia, supported by its technological expertise in precision forming and high-speed automation. The company differentiates itself through integrated solutions, combining hardware with control systems, which enhances operational efficiency for clients. While facing competition from global industrial machinery players, Aida maintains a niche in high-performance presses and automation, supported by its long-standing reputation and R&D focus. Its geographic diversification, particularly in China and the Americas, mitigates regional demand fluctuations, though it remains exposed to cyclical industrial capex trends.

Revenue Profitability And Efficiency

Aida Engineering reported revenue of ¥72.7 billion for FY 2024, with net income of ¥2.8 billion, reflecting a net margin of approximately 3.9%. Operating cash flow stood at ¥3.2 billion, though capital expenditures of ¥1.2 billion indicate ongoing investments in production capabilities. The company’s profitability metrics suggest moderate efficiency, with room for improvement in scaling higher-margin services and automation solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥46.94 underscores its earnings capacity, supported by stable demand for industrial machinery. With a low beta of 0.3, Aida exhibits resilience to market volatility, though its capital efficiency is tempered by cyclical industry dynamics. The balance between debt (¥2.97 billion) and cash (¥32.2 billion) highlights prudent liquidity management, enabling flexibility for strategic investments.

Balance Sheet And Financial Health

Aida Engineering maintains a robust balance sheet, with cash and equivalents of ¥32.2 billion outweighing total debt of ¥2.97 billion. This strong liquidity position, coupled with negligible leverage, underscores financial stability. The company’s ability to fund operations and growth internally is evident, reducing reliance on external financing.

Growth Trends And Dividend Policy

Growth is likely tied to industrial automation trends, with Aida’s focus on servo presses and transfer systems aligning with global efficiency demands. The dividend payout of ¥37 per share reflects a commitment to shareholder returns, though reinvestment in R&D and geographic expansion may take precedence given the capital-intensive nature of the industry.

Valuation And Market Expectations

With a market cap of ¥53.3 billion, Aida trades at a moderate valuation, reflecting its niche positioning and cyclical exposure. Investors likely price in steady but unspectacular growth, balanced by the company’s strong cash reserves and low-risk profile.

Strategic Advantages And Outlook

Aida’s strategic advantages lie in its technical expertise, aftermarket services, and regional diversification. The outlook hinges on industrial capex recovery, particularly in automotive and electronics, though macroeconomic headwinds could temper near-term growth. Long-term opportunities include automation adoption and emerging market expansion.

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