investorscraft@gmail.com

Intrinsic ValueMakino Milling Machine Co., Ltd. (6135.T)

Previous Close¥11,380.00
Intrinsic Value
Upside potential
Previous Close
¥11,380.00

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

Makino Milling Machine Co., Ltd. is a leading manufacturer of precision machine tools, specializing in machining centers, numerical control electrical discharge machines, and milling machines. The company serves high-value industries such as electronics, automotive, and aerospace, where precision and reliability are critical. Its product portfolio includes advanced CAD/CAM systems and flexible manufacturing systems (FMS), positioning it as a key enabler of industrial automation and efficiency. Operating globally, Makino has established a strong presence in Japan, China, the Americas, and Europe, leveraging its engineering expertise to cater to diverse industrial needs. The company’s focus on innovation and customization allows it to maintain a competitive edge in a highly technical and capital-intensive sector. Makino’s reputation for high-quality, durable machinery reinforces its market position as a trusted partner for manufacturers requiring advanced machining solutions.

Revenue Profitability And Efficiency

Makino reported revenue of JPY 234.2 billion for FY 2025, with net income of JPY 14.4 billion, reflecting a net margin of approximately 6.2%. Operating cash flow stood at JPY 13.6 billion, though capital expenditures of JPY 14.9 billion indicate significant reinvestment in production capabilities. The company’s financial performance underscores its ability to generate steady profitability in a cyclical industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 613.15 demonstrates its earnings power, supported by a disciplined approach to cost management and operational efficiency. Makino’s capital expenditures, while substantial, align with its strategy to maintain technological leadership, suggesting a focus on long-term growth rather than short-term margin expansion.

Balance Sheet And Financial Health

Makino maintains a solid balance sheet with JPY 64.1 billion in cash and equivalents, offset by JPY 57.2 billion in total debt. This conservative leverage profile provides financial flexibility, enabling the company to navigate industry downturns and invest in strategic initiatives without undue strain on liquidity.

Growth Trends And Dividend Policy

Makino’s growth is tied to industrial demand, particularly in electronics and aerospace. The company’s dividend of JPY 180 per share reflects a commitment to shareholder returns, though its payout ratio remains moderate, allowing reinvestment in innovation and market expansion.

Valuation And Market Expectations

With a market capitalization of JPY 231.5 billion and a beta of 0.17, Makino is perceived as a stable, low-volatility investment. The valuation reflects expectations of steady, albeit not explosive, growth, consistent with its position in the mature industrial machinery sector.

Strategic Advantages And Outlook

Makino’s strategic advantages lie in its engineering expertise, global footprint, and reputation for precision. The outlook remains cautiously optimistic, with growth driven by industrial automation trends and demand for high-performance machining solutions. However, macroeconomic volatility and competitive pressures pose ongoing 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