investorscraft@gmail.com

Intrinsic ValueTsudakoma Corp. (6217.T)

Previous Close¥502.00
Intrinsic Value
Upside potential
Previous Close
¥502.00

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

Tsudakoma Corp. operates in the industrial machinery sector, specializing in textile machinery and machine tool attachments. The company’s core revenue model is driven by manufacturing and selling advanced weaving equipment, including air jet and water jet looms, alongside preparatory machines and conversion kits. Its product portfolio also extends to composite machinery, such as prepreg slitters and automated fiber layup systems, catering to high-precision industrial applications. Tsudakoma serves a global clientele, positioning itself as a niche player in textile machinery with a legacy dating back to 1909. The company’s market position is reinforced by its diversified offerings, including cast iron parts for industrial machinery, which provide supplementary revenue streams. While the textile machinery industry faces competition from low-cost manufacturers, Tsudakoma differentiates itself through technological expertise and reliability. Its focus on composite machinery aligns with growing demand for lightweight materials in aerospace and automotive sectors, offering long-term growth potential. However, the company operates in a cyclical industry, exposing it to macroeconomic fluctuations.

Revenue Profitability And Efficiency

Tsudakoma reported revenue of JPY 36.4 billion for FY 2024, with net income of JPY 488 million, reflecting modest profitability. The diluted EPS of JPY 76.4 indicates stable earnings per share. Operating cash flow stood at JPY 801 million, while capital expenditures were JPY -214 million, suggesting disciplined investment. The company’s ability to generate positive cash flow despite a capital-intensive business model underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines, though net margins remain thin at approximately 1.3%. Capital efficiency is evident in its ability to maintain positive operating cash flow, which covers capital expenditures. However, the high total debt of JPY 12.5 billion relative to cash reserves of JPY 2.9 billion raises questions about leverage management.

Balance Sheet And Financial Health

Tsudakoma’s balance sheet shows JPY 2.9 billion in cash and equivalents against JPY 12.5 billion in total debt, indicating a leveraged position. The debt-to-equity ratio suggests financial risk, though the company’s stable cash flow generation provides some cushion. Investors should monitor debt servicing capabilities, especially given the cyclical nature of the industry.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments in FY 2024, reflecting a focus on reinvestment or debt reduction. The company’s expansion into composite machinery could drive future growth, but near-term performance hinges on textile industry demand. The lack of dividends may deter income-focused investors, aligning with its capital retention strategy.

Valuation And Market Expectations

With a market cap of JPY 2.4 billion, Tsudakoma trades at a low earnings multiple, reflecting market skepticism about growth prospects. The beta of 0.354 suggests lower volatility compared to the broader market, but investors may demand higher returns to compensate for leverage and industry cyclicality.

Strategic Advantages And Outlook

Tsudakoma’s strategic advantages lie in its technological expertise and long-standing industry presence. The outlook remains cautious due to high leverage and cyclical exposure, though diversification into composite machinery offers a potential growth avenue. Execution on debt management and innovation will be critical to sustaining competitiveness in a challenging industrial landscape.

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