investorscraft@gmail.com

Intrinsic ValueOdawara Engineering Co., Ltd. (6149.T)

Previous Close¥2,173.00
Intrinsic Value
Upside potential
Previous Close
¥2,173.00

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

Odawara Engineering Co., Ltd. operates as a specialized industrial machinery manufacturer, focusing on motor winding and assembly systems. The company serves diverse sectors, including automotive, household appliances, industrial and medical instruments, and office automation/audio-visual equipment. Its product portfolio includes hairpin winders, inserters, flyers, and nozzle systems, which are critical for precision motor manufacturing. Odawara Engineering has established a niche position by combining engineering expertise with tailored solutions for high-efficiency motor production. The company’s global footprint and long-standing industry presence since 1950 underscore its reliability in a competitive market. While it faces competition from larger industrial automation players, its specialization in winding technologies provides differentiation. The growing demand for electric vehicles and energy-efficient appliances presents a structural tailwind, positioning Odawara to capitalize on trends in electrification and automation.

Revenue Profitability And Efficiency

Odawara Engineering reported revenue of JPY 13.2 billion in FY 2024, with net income of JPY 865 million, reflecting a net margin of approximately 6.6%. The company demonstrates solid cash generation, with operating cash flow of JPY 3.3 billion, significantly exceeding capital expenditures of JPY 810 million. This indicates efficient operations and prudent reinvestment in its core business.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 151.72 highlights its earnings capacity relative to its share base. With no debt and JPY 10.4 billion in cash and equivalents, Odawara maintains a robust balance sheet, enabling flexibility for strategic investments or shareholder returns. Its capital-light model is evident in its strong cash flow conversion.

Balance Sheet And Financial Health

Odawara Engineering’s financial health is sound, with zero debt and a cash reserve exceeding JPY 10 billion. This conservative capital structure provides resilience against economic downturns and supports future growth initiatives. The absence of leverage underscores management’s disciplined approach to financial risk.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial automation and electrification trends, particularly in automotive and appliance markets. Its dividend of JPY 50 per share suggests a moderate payout ratio, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding its technological edge in high-efficiency motor systems.

Valuation And Market Expectations

With a market cap of JPY 10.3 billion, Odawara trades at a P/E of approximately 12x, aligning with niche industrial machinery peers. Its beta of 0.985 indicates market-aligned volatility. Investors likely value its cash-rich position and exposure to sustainable motor technologies.

Strategic Advantages And Outlook

Odawara’s deep expertise in motor winding systems and debt-free balance sheet are key advantages. The outlook is cautiously optimistic, driven by demand for precision motor solutions in EVs and automation. However, reliance on industrial cycles and competition from larger automation firms remain risks.

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