investorscraft@gmail.com

Intrinsic ValueHowa Machinery, Ltd. (6203.T)

Previous Close¥1,375.00
Intrinsic Value
Upside potential
Previous Close
¥1,375.00

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

Howa Machinery, Ltd. operates in Japan’s industrial machinery sector, specializing in machine tools, pneumatic and hydraulic equipment, electronic machines, and sweepers. The company’s diversified product portfolio includes machining centers, transfer lines, and hydraulic cylinders, catering to manufacturing and industrial automation needs. Additionally, it produces sporting rifles, reflecting a niche market presence. Howa Machinery serves both domestic and industrial clients, leveraging its long-standing expertise since its founding in 1907. The company’s market position is supported by its technical capabilities in precision engineering, though it faces competition from larger global machinery manufacturers. Its revenue streams are tied to industrial demand cycles, with exposure to sectors like automotive, electronics, and infrastructure. While its product range is broad, the company’s scale remains modest compared to multinational peers, limiting its pricing power and global reach.

Revenue Profitability And Efficiency

In FY 2024, Howa Machinery reported revenue of JPY 19.8 billion but recorded a net loss of JPY 873 million, reflecting operational challenges. The negative operating cash flow of JPY 1.1 billion and capital expenditures of JPY 1.2 billion indicate strained liquidity and reinvestment needs. The diluted EPS of -JPY 72.42 underscores profitability pressures, likely due to rising costs or weak demand in core segments.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in earnings generation. Capital expenditures nearly matched operating cash outflows, suggesting limited flexibility for growth investments. The modest market capitalization of JPY 12 billion further reflects subdued investor confidence in near-term earnings recovery.

Balance Sheet And Financial Health

Howa Machinery’s balance sheet shows JPY 3.8 billion in cash against JPY 6.2 billion in total debt, indicating a leveraged position. The negative free cash flow exacerbates liquidity concerns, though the debt level remains manageable relative to its equity base. The company’s ability to service debt hinges on improving operational performance.

Growth Trends And Dividend Policy

Despite financial headwinds, Howa Machinery maintained a dividend of JPY 20 per share, signaling commitment to shareholder returns. However, the sustainability of this policy is questionable given the net loss. Growth prospects depend on industrial demand recovery and potential efficiency gains in its machinery and equipment segments.

Valuation And Market Expectations

The company’s low beta of 0.029 suggests minimal correlation with broader market movements, typical for niche industrial firms. The market cap of JPY 12 billion reflects subdued expectations, with investors likely pricing in operational risks and limited near-term catalysts.

Strategic Advantages And Outlook

Howa Machinery’s strengths lie in its specialized product offerings and long-standing industry presence. However, its outlook is cautious due to profitability challenges and competitive pressures. Strategic initiatives to streamline operations or diversify into higher-margin segments could improve resilience, but execution risks remain.

Sources

Company filings, Bloomberg

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