investorscraft@gmail.com

Intrinsic ValueOkumura Engineering corp. (6229.T)

Previous Close¥1,784.00
Intrinsic Value
Upside potential
Previous Close
¥1,784.00

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

Okumura Engineering Corp. operates in the industrial machinery sector, specializing in the design, manufacture, and sale of high-performance valves and related components. The company serves critical industries such as construction, power generation, shipbuilding, and industrial plants, providing specialized solutions like gas rubber seated butterfly valves, fluor resin-lined valves, and firefighting-approved valves. Its products are integral to infrastructure and industrial operations, ensuring durability and precision in demanding environments. With a history dating back to 1902, Okumura has established a strong reputation for reliability and technical expertise in the Japanese market. The company’s niche focus on valves positions it as a key supplier for sectors requiring robust fluid control systems. While it faces competition from global industrial manufacturers, its deep industry knowledge and localized production capabilities provide a competitive edge in its domestic market.

Revenue Profitability And Efficiency

Okumura reported revenue of JPY 9.48 billion for FY 2024, with net income of JPY 511 million, reflecting a net margin of approximately 5.4%. Operating cash flow stood at JPY 628.9 million, while capital expenditures were JPY -204 million, indicating disciplined investment in maintaining production capabilities. The company’s profitability metrics suggest stable but modest returns in a competitive industrial machinery landscape.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 112.5 demonstrates its ability to generate earnings from its operational base. With a market capitalization of JPY 5.36 billion, Okumura’s capital efficiency appears moderate, balancing reinvestment needs with shareholder returns. The negative beta of -0.034 suggests low correlation with broader market movements, potentially appealing to defensive investors.

Balance Sheet And Financial Health

Okumura maintains a solid financial position, with JPY 1.39 billion in cash and equivalents against total debt of JPY 988.6 million. This liquidity profile supports its operational flexibility and capacity to meet short-term obligations. The manageable debt level and healthy cash reserves indicate prudent financial management, reducing near-term solvency risks.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by demand from core industries like construction and shipbuilding. Okumura’s dividend per share of JPY 45 reflects a commitment to returning capital to shareholders, though its payout ratio remains conservative, allowing room for reinvestment in product development and market expansion.

Valuation And Market Expectations

Trading at a market cap of JPY 5.36 billion, Okumura’s valuation aligns with its niche industrial focus and moderate growth prospects. The negative beta suggests investors view it as a defensive play, potentially insulating it from broader market volatility. Market expectations likely center on stable, albeit unspectacular, performance in its specialized segments.

Strategic Advantages And Outlook

Okumura’s long-standing industry presence and technical expertise in valve manufacturing provide a durable competitive advantage. The company is well-positioned to benefit from sustained demand in infrastructure and industrial sectors, though its growth may hinge on expanding into adjacent markets or enhancing product innovation. The outlook remains stable, with potential upside from increased infrastructure spending in Japan.

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