investorscraft@gmail.com

Intrinsic ValueIwaki Co., Ltd. (6237.T)

Previous Close¥2,672.00
Intrinsic Value
Upside potential
Previous Close
¥2,672.00

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

Iwaki Co., Ltd. is a specialized industrial machinery company focused on the design, manufacture, and distribution of high-performance chemical pumps and pump controllers. Operating primarily in Japan with an international presence, the company serves OEMs across diverse industries, including water treatment, chemical processing, and industrial manufacturing. Its product portfolio includes magnetic drive pumps, metering pumps, pneumatic drive pumps, and rotary displacement pumps, catering to precision fluid handling needs. Iwaki differentiates itself through technological expertise in corrosion-resistant and leak-proof pump solutions, positioning it as a trusted supplier in niche industrial applications. The company’s market position is reinforced by its long-standing reputation for reliability and innovation, particularly in sectors requiring stringent safety and efficiency standards. While competition exists from global pump manufacturers, Iwaki’s focus on specialized, high-margin products allows it to maintain a defensible niche in both domestic and select overseas markets.

Revenue Profitability And Efficiency

For FY 2024, Iwaki reported revenue of JPY 44.5 billion, with net income of JPY 4.5 billion, reflecting a net margin of approximately 10%. The company’s operating cash flow stood at JPY 2.6 billion, while capital expenditures were JPY 1.1 billion, indicating disciplined reinvestment. These figures suggest stable profitability and efficient cost management, though further context on gross margins would enhance the analysis.

Earnings Power And Capital Efficiency

Iwaki’s diluted EPS of JPY 202.32 underscores its earnings power, supported by a capital-light business model. The company’s moderate capital expenditures relative to operating cash flow imply efficient capital deployment. However, the absence of detailed ROIC or ROE metrics limits a full assessment of capital efficiency. The low beta of 0.119 suggests earnings stability, albeit with limited sensitivity to broader market movements.

Balance Sheet And Financial Health

Iwaki maintains a solid balance sheet, with JPY 8.1 billion in cash and equivalents against JPY 2.7 billion in total debt, indicating strong liquidity. The low leverage and healthy cash position provide flexibility for strategic investments or shareholder returns. The company’s financial health appears robust, with no immediate solvency or liquidity concerns.

Growth Trends And Dividend Policy

Historical growth trends are not explicitly provided, but the dividend per share of JPY 82 suggests a commitment to shareholder returns. The payout ratio appears sustainable given the company’s profitability and cash flow generation. Future growth may depend on expanding international sales or technological advancements in pump systems, though organic growth in its core markets remains a key driver.

Valuation And Market Expectations

With a market capitalization of JPY 56.2 billion, Iwaki trades at a P/E ratio of approximately 12.6x based on FY 2024 earnings. This valuation aligns with industrials sector averages, reflecting market expectations of steady, low-volatility performance. The low beta further implies investor perception of the company as a stable, defensive holding.

Strategic Advantages And Outlook

Iwaki’s strategic advantages lie in its specialized product offerings and entrenched relationships with industrial OEMs. The outlook remains stable, supported by demand for precision fluid handling solutions in critical industries. Potential risks include exposure to cyclical industrial spending and competition from global players, but the company’s niche focus and technological edge provide resilience.

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