investorscraft@gmail.com

Intrinsic ValueTOYO INNOVEX Co., Ltd. (6210.T)

Previous Close¥680.00
Intrinsic Value
Upside potential
Previous Close
¥680.00

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

Toyo Machinery & Metal Co., Ltd. operates in the industrial machinery sector, specializing in the manufacturing and global distribution of precision plastic injection molding and die-casting machines. The company’s product portfolio includes advanced electric and hydraulic injection molding systems, multi-material molding solutions, and high-precision die-casting equipment tailored for industries such as automotive, electronics, and consumer goods. Its vertical integration in automation peripherals enhances its value proposition, positioning it as a niche player in high-efficiency manufacturing solutions. Toyo Machinery differentiates itself through technological innovation, particularly in servo-driven and electric molding systems, which cater to growing demand for energy-efficient and precision manufacturing. While it faces competition from larger global machinery manufacturers, its focus on specialized applications and aftermarket services provides a stable revenue base. The company’s market position is bolstered by its long-standing presence in Japan and selective international expansion, though its scale remains modest compared to industry leaders.

Revenue Profitability And Efficiency

In FY2025, Toyo Machinery reported revenue of JPY 27.0 billion but recorded a net loss of JPY 844 million, reflecting operational challenges or cyclical downturns in its end markets. Negative operating cash flow (JPY 1.3 billion) and capital expenditures (JPY 741 million) suggest constrained liquidity, though the company maintains JPY 4.8 billion in cash reserves. The diluted EPS of -JPY 41.17 underscores profitability pressures.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weakened earnings power in the current fiscal year. Capital efficiency metrics are strained, with reinvestment needs (evidenced by capex) outweighing cash generation. However, its moderate debt level (JPY 3.5 billion) relative to cash reserves provides some flexibility to navigate the downturn.

Balance Sheet And Financial Health

Toyo Machinery’s balance sheet shows JPY 4.8 billion in cash against JPY 3.5 billion in total debt, suggesting a manageable leverage position. The net cash position offers a buffer, but sustained negative cash flows could erode liquidity. Asset-light operations are not evident given the capital-intensive nature of machinery manufacturing.

Growth Trends And Dividend Policy

Despite recent losses, the company maintains a dividend of JPY 35 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand for precision molding systems in evolving industries like electric vehicles and advanced electronics, though near-term performance may remain volatile due to macroeconomic and sector-specific headwinds.

Valuation And Market Expectations

With a market cap of JPY 12.5 billion and a beta of 0.30, Toyo Machinery is perceived as a low-volatility, small-cap industrial stock. The valuation reflects skepticism about near-term earnings recovery, trading at a negative P/E. Investors likely await signs of operational turnaround or cyclical uplift in machinery demand.

Strategic Advantages And Outlook

Toyo Machinery’s expertise in precision molding and die-casting systems provides a competitive edge in niche applications. Strategic focus on energy-efficient technologies aligns with global manufacturing trends, but execution risks persist. The outlook remains cautious until profitability stabilizes, though its strong balance sheet offers resilience.

Sources

Company filings, Tokyo Stock Exchange 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