investorscraft@gmail.com

Intrinsic ValueSodick Co., Ltd. (6143.T)

Previous Close¥1,043.00
Intrinsic Value
Upside potential
Previous Close
¥1,043.00

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

Sodick Co., Ltd. is a specialized industrial machinery manufacturer with a core focus on numerical control electric discharge machines (EDMs), precision metal 3D printers, and injection molding systems. The company operates across four segments—Machine Tool, Industrial Machinery, Food Processing Machinery, and Other—catering to diverse industrial applications, including die-sinking, wire-cutting, and small-hole drilling. Its product portfolio extends to linear motors, automation systems, and software solutions, positioning Sodick as a vertically integrated provider of high-precision manufacturing equipment. The company serves industries requiring ultra-fine machining, such as aerospace, medical devices, and automotive, leveraging its proprietary EDM and additive manufacturing technologies. Sodick maintains a competitive edge through continuous R&D, particularly in linear motor applications and advanced materials processing. Its global footprint, with a strong presence in Asia and North America, supports its reputation as a niche leader in precision machining solutions. The firm’s ability to integrate hardware with proprietary software (CAD-CAM systems) further differentiates it from conventional machinery manufacturers.

Revenue Profitability And Efficiency

Sodick reported revenue of JPY 73.7 billion for FY 2024, with net income of JPY 4.1 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 9.97 billion, indicating healthy cash conversion despite capital expenditures of JPY 2.76 billion. The diluted EPS of JPY 81.04 underscores modest but stable earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its high-margin precision machinery segment, supported by recurring revenue from consumables and software. Capital efficiency is evident in its JPY 47.8 billion cash reserve against JPY 37.2 billion total debt, suggesting prudent liquidity management. However, the beta of 0.343 indicates lower volatility but also slower growth alignment with industrial sector trends.

Balance Sheet And Financial Health

Sodick’s balance sheet remains robust, with cash and equivalents covering 129% of total debt. The debt-to-equity ratio appears manageable, given its JPY 45.6 billion market cap. The firm’s conservative leverage and strong liquidity position mitigate risks associated with cyclical demand in industrial machinery.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of advanced manufacturing technologies, particularly in 3D printing and automation. The dividend payout (JPY 29 per share) reflects a commitment to shareholder returns, though yield remains modest. Historical trends suggest reinvestment in R&D and niche market expansion over aggressive dividend hikes.

Valuation And Market Expectations

At a market cap of JPY 45.6 billion, Sodick trades at a P/E of ~11.1x (based on diluted EPS), below industrial sector averages, possibly reflecting its niche focus. The low beta implies muted market expectations for near-term disruption or hypergrowth.

Strategic Advantages And Outlook

Sodick’s strengths lie in its proprietary EDM and linear motor technologies, which are critical for precision-dependent industries. The outlook hinges on demand for miniaturization and complex component manufacturing, though global industrial slowdowns pose risks. Strategic partnerships in automation and materials science could unlock long-term growth.

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