investorscraft@gmail.com

Intrinsic ValueDMG Mori Co., Ltd. (6141.T)

Previous Close¥2,720.00
Intrinsic Value
Upside potential
Previous Close
¥2,720.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DMG Mori Co., Ltd. is a global leader in advanced machine tool manufacturing, specializing in high-precision 5-axis and multi-axis machines, turning centers, and machining centers. The company’s product portfolio includes Lasertec and ultrasonic machines, complemented by integrated solutions such as handling, measuring, and monitoring systems. Its proprietary CELOS operating system and software suite enhance automation and digital integration, positioning DMG Mori as a key innovator in smart manufacturing. The firm serves diverse industrial sectors, including aerospace, automotive, and medical technology, where precision and efficiency are critical. With a strong presence in Europe, Asia, and the Americas, DMG Mori leverages its technological expertise and extensive service network to maintain a competitive edge. The company’s focus on R&D and customer-centric solutions reinforces its reputation as a premium provider in the machine tool industry, catering to both large-scale manufacturers and niche markets.

Revenue Profitability And Efficiency

DMG Mori reported revenue of JPY 555 billion for the period, with net income of JPY 7.7 billion, reflecting a challenging operating environment. The diluted EPS stood at JPY 148.91, indicating moderate profitability. Operating cash flow was JPY 44.6 billion, while capital expenditures totaled JPY 27.2 billion, suggesting ongoing investments in production capacity and technological upgrades. The company’s ability to generate cash despite margin pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by competitive pressures and cyclical demand in the industrial machinery sector. With a beta of 0.643, DMG Mori exhibits lower volatility relative to the broader market, reflecting its stable but growth-constrained profile. Capital efficiency metrics are influenced by high R&D and manufacturing costs, though its global footprint and premium product offerings help sustain margins.

Balance Sheet And Financial Health

DMG Mori’s balance sheet shows JPY 41.7 billion in cash and equivalents against total debt of JPY 106.5 billion, indicating a leveraged but manageable position. The debt level reflects strategic investments in innovation and global expansion. Liquidity remains adequate, supported by operating cash flow, though further deleveraging could enhance financial flexibility.

Growth Trends And Dividend Policy

Growth trends are tied to industrial demand cycles, with limited near-term catalysts. The company maintains a disciplined dividend policy, distributing JPY 100 per share, offering a modest yield. Future growth may hinge on adoption of advanced manufacturing technologies and expansion in emerging markets, though macroeconomic headwinds pose risks.

Valuation And Market Expectations

With a market cap of JPY 421.8 billion, DMG Mori trades at a valuation reflective of its niche leadership but subdued earnings trajectory. Investors likely price in modest growth expectations, balancing its technological strengths against sector cyclicality. The stock’s low beta suggests it is viewed as a defensive play within industrials.

Strategic Advantages And Outlook

DMG Mori’s strategic advantages lie in its technological leadership, global service network, and strong brand equity. The outlook remains cautious, with growth dependent on industrial recovery and successful execution of digital and automation initiatives. Long-term prospects are supported by trends toward advanced manufacturing, though near-term performance may face volatility.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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