investorscraft@gmail.com

Intrinsic ValueOkamoto Machine Tool Works, Ltd. (6125.T)

Previous Close¥4,845.00
Intrinsic Value
Upside potential
Previous Close
¥4,845.00

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

Okamoto Machine Tool Works, Ltd. operates in the industrial machinery sector, specializing in high-precision grinding machines and semiconductor processing equipment. The company serves diverse industries, including automotive, aerospace, and semiconductor manufacturing, with a product portfolio that includes CNC precision grinders, wafer backside grinding machines, and specialized polishing systems. Its technology is critical for producing components with micron-level accuracy, positioning Okamoto as a niche player in precision machining. The firm’s international presence and long-standing expertise since 1926 reinforce its reputation for reliability in demanding industrial applications. While facing competition from global machinery manufacturers, Okamoto differentiates itself through proprietary grinding technologies and tailored solutions for semiconductor fabrication. Its dual focus on conventional machine tools and advanced semiconductor equipment provides revenue diversification, though exposure to cyclical industrial demand remains a key risk.

Revenue Profitability And Efficiency

For FY 2024, Okamoto reported revenue of ¥50.2 billion, with net income of ¥4.6 billion, reflecting a robust net margin of approximately 9.1%. Operating cash flow stood at ¥929 million, though capital expenditures of ¥2.8 billion indicate significant reinvestment. The company’s profitability metrics suggest disciplined cost management, though cash flow generation relative to net income warrants monitoring given the capital-intensive nature of its operations.

Earnings Power And Capital Efficiency

Diluted EPS of ¥969.98 underscores Okamoto’s earnings strength, supported by its high-margin semiconductor equipment segment. The company’s capital efficiency is tempered by substantial capex, but its focus on precision machinery aligns with long-term industrial automation trends. Low beta (0.128) implies stable earnings relative to market volatility, though reliance on industrial capex cycles may introduce variability.

Balance Sheet And Financial Health

Okamoto maintains a solid liquidity position with ¥11.9 billion in cash and equivalents against ¥9.4 billion in total debt, indicating moderate leverage. The balance sheet appears resilient, with sufficient coverage for near-term obligations. However, the debt-to-equity ratio and interest coverage metrics would provide further clarity on financial flexibility.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial and semiconductor demand, with recent performance benefiting from global semiconductor capacity expansion. A dividend of ¥160 per share reflects a conservative payout policy, prioritizing reinvestment over aggressive shareholder returns. Future growth may hinge on technological advancements in ultra-precision grinding and semiconductor wafer processing.

Valuation And Market Expectations

At a market cap of ¥25.2 billion, Okamoto trades at a P/E of approximately 5.5x based on FY 2024 earnings, suggesting modest market expectations. The valuation discounts cyclical risks but may undervalue its niche expertise in precision machinery and semiconductor-adjacent equipment.

Strategic Advantages And Outlook

Okamoto’s strategic advantages include deep technical expertise and a diversified product suite catering to high-precision applications. Near-term outlook depends on semiconductor capex trends and industrial demand in key markets. Long-term opportunities lie in automation and advanced materials processing, though competition and input cost inflation pose challenges.

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