Previous Close | ¥321.00 |
Intrinsic Value | ¥187.25 |
Upside potential | -42% |
Data is not available at this time.
Yamazaki Co., Ltd. operates in the industrial machinery sector, specializing in the manufacturing and sale of precision machine tools and automation equipment. The company serves diverse industries, including automotive, semiconductor manufacturing, and environmental equipment, with a product portfolio encompassing index machines, transfer machines, and labor-saving automation systems. Its offerings also include maintenance and repair services, reinforcing long-term customer relationships. Yamazaki’s market position is anchored in its technical expertise and niche specialization, particularly in Japan, where it maintains a strong domestic presence while expanding internationally. The company’s focus on high-precision components and automation solutions aligns with industrial trends toward efficiency and advanced manufacturing. However, its relatively small scale compared to global competitors may limit pricing power and market share in highly competitive segments. Yamazaki’s ability to innovate and adapt to evolving industrial demands will be critical for sustaining its position in a capital-intensive industry.
Yamazaki reported revenue of ¥2.50 billion for FY 2024, reflecting its niche market focus. However, the company posted a net loss of ¥33.0 million, with diluted EPS of -¥7.44, indicating profitability challenges. Operating cash flow was positive at ¥16.8 million, but capital expenditures of ¥-183.8 million suggest ongoing investments in production capabilities. The negative net income highlights margin pressures, possibly due to rising costs or competitive pricing dynamics.
The company’s negative earnings and modest operating cash flow signal limited near-term earnings power. High capital expenditures relative to cash flow suggest aggressive reinvestment, which may strain liquidity if not offset by revenue growth. Yamazaki’s ability to improve operational efficiency and scale its higher-margin services, such as maintenance and repair, could enhance capital returns over time.
Yamazaki holds ¥1.02 billion in cash and equivalents, providing liquidity, but total debt of ¥1.84 billion results in a leveraged balance sheet. The debt-to-equity ratio appears elevated, warranting scrutiny of refinancing risks. While the cash position offers a buffer, sustained profitability will be essential to manage debt obligations and fund future investments without further leverage.
The company’s growth trajectory is uncertain, given its recent net loss. However, its focus on automation and precision machinery aligns with broader industrial trends. Yamazaki maintains a dividend of ¥10 per share, signaling commitment to shareholders despite profitability challenges. Future dividend sustainability will depend on earnings recovery and cash flow generation.
With a market cap of ¥1.34 billion, Yamazaki trades at a low revenue multiple, reflecting its profitability struggles and niche market position. The negative beta of -0.095 suggests low correlation with broader market movements, possibly due to its specialized operations. Investors likely await clearer signs of turnaround before assigning higher valuation multiples.
Yamazaki’s technical expertise and diversified industrial clientele provide a foundation for recovery. However, its outlook hinges on improving margins, reducing leverage, and capitalizing on automation demand. Strategic initiatives to expand higher-margin services or forge partnerships could enhance competitiveness. Near-term challenges persist, but long-term potential exists if operational execution improves.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |