investorscraft@gmail.com

Intrinsic ValueDijet Industrial Co., Ltd. (6138.T)

Previous Close¥1,045.00
Intrinsic Value
Upside potential
Previous Close
¥1,045.00

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

Dijet Industrial Co., Ltd. operates in the metal fabrication sector, specializing in cemented carbide tools used in precision machining and industrial applications. The company’s product portfolio includes modular tool systems, drills, end mills, and wear-resistant inserts, catering to industries requiring high-performance cutting solutions. With a legacy dating back to 1938, Dijet has established a niche presence in global markets, leveraging its expertise in sintered materials and coatings. Its competitive edge lies in durable, high-precision tools that enhance machining efficiency for clients in automotive, aerospace, and heavy machinery sectors. Despite intense competition from global tooling giants, Dijet maintains relevance through specialized offerings like CBN and diamond inserts, which appeal to high-wear applications. The company’s Osaka-based operations focus on R&D-driven innovation, though its market share remains modest compared to multinational peers. Dijet’s challenge lies in scaling profitability while navigating raw material cost volatility and industrial demand cycles.

Revenue Profitability And Efficiency

Dijet reported revenue of JPY 8.34 billion for FY2024, but net income stood at a loss of JPY 131 million, reflecting margin pressures. The negative diluted EPS of JPY 44.07 underscores operational challenges, though positive operating cash flow of JPY 718 million suggests some liquidity resilience. Capital expenditures of JPY 234 million indicate restrained investment activity, likely prioritizing cost control over expansion.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power, likely due to input cost inflation or pricing competition. Operating cash flow coverage of capital expenditures (3.1x) offers a modest buffer, but elevated total debt of JPY 6.0 billion raises concerns about long-term capital efficiency and interest burdens.

Balance Sheet And Financial Health

Dijet’s balance sheet shows JPY 1.39 billion in cash against JPY 6.0 billion in total debt, signaling leveraged positioning. The debt-heavy structure may constrain financial flexibility, though the industrials sector often tolerates higher leverage. Liquidity appears manageable, with operating cash flow supporting near-term obligations.

Growth Trends And Dividend Policy

Recent performance suggests stagnation, with negative earnings overshadowing a JPY 25 per share dividend, possibly reflecting a commitment to shareholder returns despite profitability headwinds. The dividend yield’s sustainability depends on margin recovery or debt restructuring. Growth initiatives are unclear, given limited capex and industry-wide cyclical pressures.

Valuation And Market Expectations

At a market cap of JPY 2.28 billion, the stock trades at a low multiple relative to revenue, aligning with its unprofitability. The beta of 0.20 implies low volatility but may also reflect muted growth expectations. Investors likely await turnaround signals or cost rationalization measures.

Strategic Advantages And Outlook

Dijet’s deep expertise in carbide tools provides a technical moat, but its outlook hinges on improving operational efficiency and debt management. Macroeconomic recovery in manufacturing could benefit demand, though the company must address profitability to capitalize on sector tailwinds. Strategic partnerships or niche product expansion may offer pathways to stability.

Sources

Company description, financial data from disclosed ticker metrics

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