investorscraft@gmail.com

Intrinsic ValueMicron Machinery Co., Ltd. (6159.T)

Previous Close¥2,150.00
Intrinsic Value
Upside potential
Previous Close
¥2,150.00

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

Micron Machinery Co., Ltd. operates in the industrial machinery sector, specializing in the manufacturing and sale of precision grinding machines. The company’s product portfolio includes production automation systems, centerless grinders, and internal grinders, catering primarily to industrial clients in Japan while also maintaining an export presence. Its focus on high-precision machinery positions it as a niche player in the manufacturing equipment market, serving industries that demand exacting tolerances and reliability. Micron Machinery’s long-standing history since 1958 underscores its expertise and stability in a competitive sector. The company’s market position is reinforced by its specialization in grinding technology, which is critical for automotive, aerospace, and tooling applications. While its domestic market remains core, its export activities provide diversification. The firm’s rebranding from Nakagawa Seiki Seizo Co., Ltd. in 1968 reflects its evolution into a modern precision machinery provider, though it remains relatively small-scale compared to global industrial giants.

Revenue Profitability And Efficiency

Micron Machinery reported revenue of JPY 4.70 billion for FY 2024, with net income of JPY 484 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 47 million, though capital expenditures of JPY -256 million indicate ongoing investments in production capabilities. The company’s cash-rich balance sheet suggests prudent financial management, but its low beta of 0.047 highlights limited correlation with broader market movements.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 87.41 demonstrates its ability to generate earnings despite its small scale. With minimal total debt of JPY 306 million and substantial cash reserves of JPY 5.54 billion, Micron Machinery maintains strong capital efficiency. Its low leverage and high liquidity position it well to navigate cyclical demand fluctuations in industrial machinery.

Balance Sheet And Financial Health

Micron Machinery’s balance sheet is robust, with cash and equivalents exceeding JPY 5.54 billion against total debt of just JPY 306 million, indicating negligible financial risk. The company’s conservative leverage and high liquidity provide flexibility for operational needs or strategic investments, though its capital expenditure trends suggest a cautious approach to expansion.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, consistent with its niche market focus. The company pays a dividend of JPY 8.8 per share, reflecting a commitment to shareholder returns despite its small market cap. Its growth trajectory is likely tied to industrial demand cycles, with limited visibility into aggressive expansion.

Valuation And Market Expectations

With a market cap of JPY 7.30 billion, Micron Machinery trades at a modest valuation, reflecting its niche positioning and limited growth prospects. Investors likely view it as a stable, low-volatility industrial player rather than a high-growth opportunity, given its low beta and steady financial performance.

Strategic Advantages And Outlook

Micron Machinery’s strengths lie in its specialized grinding technology and conservative financial management. However, its small scale and reliance on industrial demand cycles may limit upside. The outlook remains stable, with potential growth hinging on export market expansion or technological advancements in precision machining.

Sources

Company filings, Bloomberg

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