investorscraft@gmail.com

Intrinsic ValueTaiyo Koki Co., Ltd. (6164.T)

Previous Close¥1,873.00
Intrinsic Value
Upside potential
Previous Close
¥1,873.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Taiyo Koki Co., Ltd. is a specialized manufacturer of precision grinding machine tools, serving industries such as automotive, bearings, general machinery, and energy. The company’s product portfolio includes vertical, cylindrical, and horizontal grinding machines, which are critical for high-precision manufacturing processes. As a subsidiary of DMG Mori Seiki Co., Taiyo Koki benefits from technological synergies and a strong distribution network, enhancing its competitive positioning in Japan and select international markets. The company operates in a niche segment of the industrial machinery sector, where precision and reliability are paramount. Its focus on high-performance grinding solutions allows it to cater to demanding applications in sectors like aerospace and automotive, where tolerances are tight. While the company faces competition from global players, its affiliation with DMG Mori provides stability and access to advanced manufacturing expertise. Taiyo Koki’s market position is further reinforced by its long-standing relationships with industrial clients, though its growth is closely tied to cyclical demand in machinery and automotive end-markets.

Revenue Profitability And Efficiency

In FY 2023, Taiyo Koki reported revenue of ¥10.23 billion, with net income of ¥415 million, reflecting a net margin of approximately 4.1%. Operating cash flow stood at ¥1.41 billion, indicating solid cash generation relative to earnings. Capital expenditures were modest at ¥189 million, suggesting disciplined investment in maintaining production capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥70.65 underscores its ability to generate earnings despite operating in a capital-intensive industry. With no reported debt and ¥497 million in cash, Taiyo Koki maintains a conservative capital structure, allowing flexibility for strategic initiatives. The absence of leverage enhances its resilience to economic downturns but may limit growth acceleration.

Balance Sheet And Financial Health

Taiyo Koki’s balance sheet is notably strong, with zero debt and cash reserves of ¥497 million. This conservative financial posture minimizes liquidity risks and provides a buffer against operational volatility. The company’s asset-light model, evidenced by low capital expenditures, further supports its financial stability.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting the cyclical nature of the industrial machinery sector. The company’s dividend payout of ¥50 per share indicates a commitment to shareholder returns, though yield sustainability depends on earnings consistency. Future growth may hinge on technological advancements and expansion into higher-margin applications.

Valuation And Market Expectations

With a market capitalization of ¥11.01 billion and a beta of 0.22, Taiyo Koki is perceived as a low-volatility stock, likely appealing to conservative investors. The valuation reflects modest growth expectations, aligning with its niche market position and cyclical exposure. Investors may prioritize stability over high growth given the company’s sector dynamics.

Strategic Advantages And Outlook

Taiyo Koki’s strategic advantages include its precision engineering expertise and affiliation with DMG Mori, which provides technological and distribution support. However, its outlook remains tied to industrial demand cycles, particularly in automotive and machinery. The company’s ability to innovate and diversify into emerging applications, such as renewable energy components, could unlock incremental growth opportunities.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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