investorscraft@gmail.com

Intrinsic ValueFuji Die Co.,Ltd. (6167.T)

Previous Close¥1,112.00
Intrinsic Value
Upside potential
Previous Close
¥1,112.00

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

Fuji Die Co., Ltd. operates in the industrials sector, specializing in the manufacturing and sale of wear-resistant tools, primarily for metalworking and precision machining applications. The company’s product portfolio includes cemented carbide and tungsten carbide tools, drawing dies, extrusion dies, and specialized molds for industries such as automotive, aerospace, and electronics. Its offerings cater to high-precision manufacturing processes, where durability and performance are critical. Fuji Die serves both domestic and international markets, leveraging its technical expertise to maintain a competitive edge in niche segments. The company’s focus on advanced materials and tooling solutions positions it as a key supplier for industries requiring high-tolerance components. Its long-standing presence since 1949 underscores its reliability, though it operates in a highly competitive environment with global players. Fuji Die’s market position is reinforced by its diversified product range, but growth depends on industrial demand cycles and technological advancements in manufacturing.

Revenue Profitability And Efficiency

In FY 2024, Fuji Die reported revenue of JPY 16.68 billion, with net income of JPY 709 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at JPY 2.05 billion, indicating solid cash generation, though capital expenditures of JPY 1.84 billion suggest ongoing investments in production capabilities. The company’s efficiency metrics are stable, but margins remain modest relative to industrial peers.

Earnings Power And Capital Efficiency

Fuji Die’s diluted EPS of JPY 35.7 demonstrates moderate earnings power, supported by its specialized product mix. The company’s capital efficiency is adequate, with operating cash flow covering capex, though reinvestment needs may limit near-term free cash flow expansion. Its low beta (0.332) suggests resilience to market volatility, but growth prospects are tied to industrial demand.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with JPY 6.38 billion in cash and equivalents and minimal total debt (JPY 99 million). This conservative leverage profile provides flexibility, though the modest net income base could constrain aggressive expansion. Liquidity is robust, supporting dividend payments and operational needs.

Growth Trends And Dividend Policy

Fuji Die’s growth is cyclical, linked to industrial tooling demand. The dividend per share of JPY 40 implies a payout ratio aligned with earnings, reflecting a shareholder-friendly policy. However, revenue growth has been subdued, highlighting the need for diversification or technological upgrades to drive future expansion.

Valuation And Market Expectations

With a market cap of JPY 14.03 billion, Fuji Die trades at a P/E multiple reflective of its niche positioning and moderate growth outlook. The low beta suggests investors view it as a stable, albeit slow-growth, industrial play. Market expectations appear tempered, with valuation metrics in line with sector averages.

Strategic Advantages And Outlook

Fuji Die’s strengths lie in its specialized product range and long-term industry relationships. However, its outlook depends on industrial capex trends and ability to innovate in high-precision tooling. The company’s financial stability provides a buffer, but sustained growth may require strategic investments or partnerships to capture emerging opportunities in advanced manufacturing.

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