investorscraft@gmail.com

Intrinsic ValueTakamatsu Machinery Co., Ltd. (6155.T)

Previous Close¥500.00
Intrinsic Value
Upside potential
Previous Close
¥500.00

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

Takamatsu Machinery Co., Ltd. operates in the industrial machinery sector, specializing in the manufacturing and sale of precision machine tools. The company's product portfolio includes CNC lathes, collet chucks, automobile part machines, IT-related manufacturing equipment, and food processing machines. Founded in 1948 and headquartered in Hakusan, Japan, Takamatsu Machinery serves diverse industries, leveraging its engineering expertise to cater to both domestic and international markets. The company's focus on high-precision machinery positions it as a niche player in the industrial automation and manufacturing equipment space. Despite competitive pressures from larger global manufacturers, Takamatsu maintains a stable presence due to its specialized offerings and long-standing customer relationships. The firm's ability to adapt to evolving industrial demands, such as automation and digital manufacturing trends, underscores its resilience in a cyclical sector. However, its smaller scale relative to multinational competitors may limit its pricing power and market expansion opportunities.

Revenue Profitability And Efficiency

In FY 2024, Takamatsu Machinery reported revenue of JPY 14.18 billion but recorded a net loss of JPY 565 million, reflecting operational challenges. The diluted EPS stood at -JPY 52.18, indicating weak profitability. Operating cash flow was negative at JPY -233 million, while capital expenditures totaled JPY -308 million, suggesting constrained liquidity and limited reinvestment capacity. These metrics highlight inefficiencies in cost management and revenue generation during the period.

Earnings Power And Capital Efficiency

The company's negative net income and operating cash flow underscore diminished earnings power in FY 2024. With a market capitalization of JPY 5.11 billion and a beta of 0.112, Takamatsu exhibits low volatility but also limited growth momentum. The negative EPS and cash flow metrics indicate suboptimal capital efficiency, likely due to elevated fixed costs or declining demand for its machinery products.

Balance Sheet And Financial Health

Takamatsu Machinery maintains a conservative balance sheet, with JPY 3.34 billion in cash and equivalents against JPY 950 million in total debt, implying a strong liquidity position. The low debt level relative to cash reserves provides financial flexibility, though the negative operating cash flow raises concerns about sustained liquidity if losses persist. The company's ability to weather cyclical downturns remains supported by its solid cash reserves.

Growth Trends And Dividend Policy

The company's recent financial performance reflects stagnation, with declining profitability and negative cash flows. Despite this, Takamatsu distributed a dividend of JPY 10 per share, signaling a commitment to shareholder returns. However, the sustainability of this policy may be questioned if earnings do not recover. The lack of clear growth drivers in the near term suggests a cautious outlook for revenue expansion.

Valuation And Market Expectations

With a market cap of JPY 5.11 billion, Takamatsu trades at a modest valuation, reflecting its niche market position and recent profitability challenges. The low beta indicates muted investor expectations, likely due to its small size and limited growth prospects. The market appears to price the stock conservatively, factoring in its cyclical exposure and operational headwinds.

Strategic Advantages And Outlook

Takamatsu's strengths lie in its specialized product offerings and long-standing industry presence. However, its outlook is tempered by operational inefficiencies and competitive pressures. A focus on cost optimization and potential diversification into higher-growth industrial segments could improve its trajectory. The company's ability to leverage its engineering expertise for innovation will be critical to reversing its current financial underperformance.

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