investorscraft@gmail.com

Intrinsic ValueMoriya Transportation Engineering and Manufacturing Co.,Ltd. (6226.T)

Previous Close¥5,030.00
Intrinsic Value
Upside potential
Previous Close
¥5,030.00

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

Moriya Transportation Engineering and Manufacturing Co., Ltd. operates as a specialized provider of vertical transportation solutions, focusing on elevators and lifting machinery across Japan and select international markets. The company serves diverse industries, including fisheries, manufacturing, real estate, and logistics, offering products such as passenger elevators, freight elevators, and ship elevators. Its niche expertise in customized lifting solutions positions it as a trusted partner for clients requiring reliable and efficient vertical transport systems. With a history dating back to 1949, Moriya has built a reputation for engineering excellence and long-term customer relationships, particularly in Japan’s industrial and commercial sectors. The company’s ability to integrate maintenance, upgrades, and installation services alongside its product offerings strengthens its competitive edge in a market dominated by larger conglomerates. While its international footprint remains limited, Moriya’s focus on quality and specialized applications allows it to carve out a stable niche in the broader industrials sector.

Revenue Profitability And Efficiency

For FY 2024, Moriya reported revenue of ¥17.53 billion, with net income of ¥1.72 billion, reflecting a healthy net margin of approximately 9.8%. Operating cash flow stood at ¥2.58 billion, supported by disciplined cost management and efficient operations. Capital expenditures were modest at ¥385 million, indicating a focus on maintaining rather than aggressively expanding its asset base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥97.35 underscores its earnings power, while its low total debt of ¥47.6 million highlights strong capital efficiency. With minimal leverage and robust operating cash flow, Moriya is well-positioned to reinvest in its business or return capital to shareholders without straining its financial flexibility.

Balance Sheet And Financial Health

Moriya maintains a solid balance sheet, with cash and equivalents of ¥4.57 billion against negligible debt. This conservative financial structure provides ample liquidity for operational needs and potential growth initiatives. The company’s low debt-to-equity ratio further reinforces its financial stability.

Growth Trends And Dividend Policy

While growth trends are not explicitly detailed, the company’s steady revenue and profitability suggest stable demand for its niche offerings. Moriya’s dividend per share of ¥33 indicates a commitment to shareholder returns, though its payout ratio remains sustainable given its strong cash position.

Valuation And Market Expectations

With a market capitalization of ¥55.65 billion and a beta of 1.34, Moriya is perceived as moderately volatile relative to the market. Investors likely value its specialized market position and consistent profitability, though its limited scale may cap premium valuation multiples.

Strategic Advantages And Outlook

Moriya’s strategic advantages lie in its deep industry expertise and focus on high-quality, customized solutions. The outlook remains stable, supported by recurring maintenance revenue and Japan’s ongoing infrastructure needs. However, international expansion or technological innovation could present future growth opportunities.

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