investorscraft@gmail.com

Intrinsic ValueHIRANO TECSEED Co.,Ltd. (6245.T)

Previous Close¥1,839.00
Intrinsic Value
Upside potential
Previous Close
¥1,839.00

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

HIRANO TECSEED Co., Ltd. operates as a specialized machinery manufacturer in Japan, focusing on coating, laminating, and industrial processing equipment. The company serves diverse industries, including electronics, automotive, and advanced materials, with products like optical function film coating lines, battery electrode production systems, and synthetic leather manufacturing equipment. Its technology supports high-precision applications, positioning it as a niche player in industrial automation and material science. The firm’s long-standing expertise since 1935 underscores its reliability in delivering customized solutions for complex manufacturing processes. HIRANO TECSEED’s market position is reinforced by its focus on innovation, particularly in energy-efficient and high-performance machinery for emerging sectors like electric vehicle components and flexible electronics. While competition exists from global industrial machinery providers, its regional specialization and technical proficiency provide a defensible niche in Japan’s industrial supply chain.

Revenue Profitability And Efficiency

In FY 2024, HIRANO TECSEED reported revenue of ¥46.9 billion, with net income of ¥2.44 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at ¥5.53 billion, indicating solid cash generation relative to earnings. Capital expenditures of ¥652 million suggest moderate reinvestment, aligning with its stable industrial machinery focus.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥161.7 demonstrates steady earnings power, supported by its specialized product mix. With operating cash flow covering capital expenditures by a wide margin, HIRANO TECSEED maintains efficient capital deployment, though its beta of 0.913 suggests sensitivity to broader industrial sector trends.

Balance Sheet And Financial Health

HIRANO TECSEED holds ¥13.74 billion in cash against ¥6.95 billion in total debt, indicating a conservative leverage profile. The strong liquidity position provides flexibility for R&D or strategic investments, while its debt level remains manageable relative to equity and cash flows.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand in Japan, with a dividend payout of ¥90 per share, reflecting a commitment to shareholder returns. However, its reliance on domestic markets may limit near-term expansion unless international opportunities are pursued.

Valuation And Market Expectations

At a market cap of ¥21.99 billion, the stock trades at a P/E of approximately 9x FY 2024 earnings, suggesting modest valuation expectations. Investors likely price in its niche focus and regional exposure, with limited premium for growth.

Strategic Advantages And Outlook

HIRANO TECSEED’s deep technical expertise and long-term customer relationships underpin its resilience. The outlook hinges on adoption of its machinery in high-growth segments like EV batteries, though global competition and Japan’s industrial cyclicality pose risks.

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