investorscraft@gmail.com

Intrinsic ValueSeibu Electric & Machinery Co., Ltd. (6144.T)

Previous Close¥2,594.00
Intrinsic Value
Upside potential
Previous Close
¥2,594.00

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

Seibu Electric & Machinery Co., Ltd. operates as a specialized manufacturer of mechatronics in Japan, serving diverse industries such as automotive, electrical equipment, and precision machinery. The company’s core revenue model is driven by its three business segments: Conveyor Machine, Industrial Machinery, and Precision Machinery, which produce automated warehousing systems, factory automation solutions, and high-precision machining tools. Its products, including wire electric discharge machines and NC lathes, cater to high-value industrial applications, positioning Seibu as a niche player in Japan’s industrial machinery sector. The company’s long-standing expertise since 1927 and focus on automation and precision engineering reinforce its competitive edge in domestic markets. While it faces competition from larger industrial conglomerates, Seibu’s specialization in customized automation solutions allows it to maintain steady demand from key sectors like automotive and petrochemicals. Its market position is further supported by its ability to integrate advanced mechatronics into industrial workflows, though global supply chain dynamics and domestic industrial trends remain critical to its growth trajectory.

Revenue Profitability And Efficiency

Seibu reported revenue of JPY 31.9 billion for FY 2024, with net income of JPY 1.98 billion, reflecting a net margin of approximately 6.2%. Operating cash flow stood at JPY 3.71 billion, while capital expenditures were JPY 2.19 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest stable operational efficiency, though margins are influenced by raw material costs and industrial demand cycles.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 130.94 underscores Seibu’s earnings capability, supported by its focused product portfolio and industrial demand. The company’s capital efficiency is evident in its moderate debt levels (JPY 416 million) against JPY 11.9 billion in cash, providing flexibility for strategic investments. Operating cash flow coverage of capital expenditures highlights prudent financial management.

Balance Sheet And Financial Health

Seibu maintains a robust balance sheet with JPY 11.9 billion in cash and equivalents and minimal total debt (JPY 416 million), yielding a strong liquidity position. The low leverage ratio and healthy cash reserves suggest financial stability, enabling the company to navigate cyclical industry pressures without significant strain.

Growth Trends And Dividend Policy

Growth is tied to industrial automation trends in Japan, with revenue stability supported by recurring demand from key sectors. The company’s dividend payout of JPY 84 per share reflects a commitment to shareholder returns, though reinvestment in precision machinery and automation may prioritize long-term growth over aggressive dividend hikes.

Valuation And Market Expectations

With a market cap of JPY 28.7 billion and a beta of 0.037, Seibu is perceived as a low-volatility industrial play. Valuation multiples likely reflect its niche positioning and steady profitability, though limited international exposure may cap premium pricing compared to global peers.

Strategic Advantages And Outlook

Seibu’s strengths lie in its specialized mechatronics expertise and entrenched relationships in Japan’s industrial base. The outlook hinges on sustained automation adoption and precision machinery demand, though macroeconomic headwinds and competition from larger firms pose risks. Strategic focus on high-margin segments and operational efficiency should support resilience.

Sources

Company filings, market 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