investorscraft@gmail.com

Intrinsic ValueSeibu Giken Co.,Ltd. (6223.T)

Previous Close¥1,739.00
Intrinsic Value
Upside potential
Previous Close
¥1,739.00

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

Seibu Giken Co., Ltd. operates in the industrial machinery sector, specializing in environmental conservation and energy-saving equipment. The company’s product portfolio includes commercial desiccant dehumidifiers, dry room systems, VOC concentrators, and NMP recovery systems, catering to industries requiring precise humidity control and pollution mitigation. Its solutions are critical for sectors like semiconductor manufacturing, pharmaceuticals, and chemical processing, where environmental regulations and energy efficiency are paramount. Seibu Giken has established a niche position by combining technological innovation with sustainability, differentiating itself from broader industrial machinery competitors. The company’s focus on R&D and customization allows it to serve specialized applications, reinforcing its reputation as a trusted provider of high-performance environmental systems in Japan and select international markets.

Revenue Profitability And Efficiency

Seibu Giken reported revenue of JPY 32.1 billion for the fiscal year ending December 2024, with net income of JPY 3.3 billion, reflecting a healthy net margin of approximately 10.4%. Operating cash flow stood at JPY 6.6 billion, indicating strong cash generation relative to earnings. Capital expenditures of JPY 1.7 billion suggest disciplined reinvestment, aligning with the company’s focus on sustainable growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 162.73 underscores its earnings power, supported by efficient operations and a focused product lineup. With a modest debt load of JPY 1.5 billion against cash reserves of JPY 14.4 billion, Seibu Giken maintains a conservative capital structure, ensuring flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Seibu Giken’s balance sheet is robust, with JPY 14.4 billion in cash and equivalents against total debt of JPY 1.5 billion, yielding a net cash position. This strong liquidity profile, coupled with low leverage, positions the company well to navigate economic fluctuations or pursue growth opportunities without undue financial strain.

Growth Trends And Dividend Policy

The company has demonstrated steady performance, supported by demand for energy-efficient and environmental solutions. Its dividend per share of JPY 70 reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given its earnings and cash flow stability. Future growth may hinge on expanding its technological edge and penetrating new industrial applications.

Valuation And Market Expectations

With a market capitalization of JPY 31.8 billion, Seibu Giken trades at a P/E ratio of approximately 9.5x, suggesting modest market expectations. The negative beta of -0.02 indicates low correlation with broader market movements, potentially appealing to investors seeking defensive industrial exposure.

Strategic Advantages And Outlook

Seibu Giken’s strategic advantages lie in its specialized product offerings and strong R&D focus, which align with global trends toward sustainability and energy efficiency. The company is well-positioned to benefit from tightening environmental regulations, though its growth trajectory will depend on its ability to scale innovations and expand beyond its core Japanese market.

Sources

Company filings, market data

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