investorscraft@gmail.com

Intrinsic ValueFuji Corporation (6134.T)

Previous Close¥3,808.00
Intrinsic Value
Upside potential
Previous Close
¥3,808.00

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

Fuji Corporation operates as a specialized industrial machinery manufacturer, focusing on robotic solutions and machine tools. The company’s core revenue model is driven by the sale of advanced automation equipment, including SMT (Surface Mount Technology) machines, modular production systems, and industrial robots. Its product portfolio, featuring innovations like the LAPSYS and GYROFLEX machine tools, caters to high-precision manufacturing needs, positioning Fuji as a key player in Japan’s industrial automation sector. Fuji’s market position is reinforced by its long-standing expertise in robotics and machine tools, serving industries such as electronics, automotive, and general manufacturing. The company’s emphasis on automation and efficiency aligns with global trends toward smart factories and Industry 4.0, though it faces competition from both domestic and international machinery providers. Its niche focus on modular and robotic solutions provides differentiation, but growth depends on technological adoption rates in target markets.

Revenue Profitability And Efficiency

Fuji Corporation reported revenue of JPY 127.1 billion for FY 2024, with net income of JPY 10.4 billion, reflecting a net margin of approximately 8.2%. Operating cash flow stood at JPY 30.2 billion, indicating solid cash generation, while capital expenditures of JPY 14.6 billion suggest ongoing investments in production capacity and R&D. The company’s profitability metrics demonstrate efficient cost management, though margins may be influenced by raw material costs and competitive pricing pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 110.59 highlights its earnings power, supported by a debt-free balance sheet, which enhances financial flexibility. Fuji’s capital efficiency is evident in its ability to generate positive operating cash flow despite significant capex, though further scrutiny of ROIC (Return on Invested Capital) would provide deeper insights into its allocation effectiveness.

Balance Sheet And Financial Health

Fuji maintains a robust balance sheet, with JPY 61.8 billion in cash and equivalents and no debt, underscoring its strong liquidity position. This conservative financial structure reduces risk and provides ample room for strategic investments or shareholder returns. The absence of leverage is a notable strength in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth trends are tied to industrial automation demand, with Fuji’s dividend policy reflecting stability—paying JPY 80 per share. The company’s ability to sustain dividends hinges on consistent cash flow generation, though reinvestment in innovation remains critical to long-term competitiveness in the evolving machinery sector.

Valuation And Market Expectations

With a market cap of JPY 197.2 billion and a beta of 0.736, Fuji is perceived as a relatively stable industrial play. The valuation reflects expectations of steady, rather than explosive, growth, with investors likely pricing in moderate expansion in automation adoption across its core markets.

Strategic Advantages And Outlook

Fuji’s strategic advantages lie in its specialized automation expertise and strong balance sheet. The outlook depends on its ability to innovate in robotics and machine tools, particularly as global manufacturers prioritize efficiency. Near-term challenges include competition and cyclical demand, but its debt-free position provides resilience.

Sources

Company description, financial data from disclosed filings, and market cap from exchange data.

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