investorscraft@gmail.com

Intrinsic Value of Yamazaki Co., Ltd. (6147.T)

Previous Close¥321.00
Intrinsic Value
Upside potential
Previous Close
¥321.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

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