investorscraft@gmail.com

Intrinsic ValueYokota Manufacturing Co., Ltd. (6248.T)

Previous Close¥1,719.00
Intrinsic Value
Upside potential
Previous Close
¥1,719.00

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

Yokota Manufacturing Co., Ltd. operates as a specialized fluid control solutions provider, focusing on the development, manufacturing, and sale of pumps, valves, and related components. The company serves diverse industries, including ultra-pure water production, agriculture, construction, power generation, and chemical processing, leveraging its expertise in fluid dynamics and material science. Its product portfolio includes self-priming centrifugal pumps, non-water hammer check valves, and seawater-resistant stainless steel components, catering to both domestic and international markets. Yokota Manufacturing distinguishes itself through niche applications such as aquariums, fisheries, and hot springs, where precision and durability are critical. The company’s clientele spans government agencies, municipal offices, and industrial firms, reinforcing its reputation as a reliable supplier in Japan’s industrial machinery sector. By maintaining a focus on high-performance, corrosion-resistant solutions, Yokota occupies a stable position in a competitive market, though its growth is tempered by its specialization in relatively mature industries.

Revenue Profitability And Efficiency

In FY 2024, Yokota Manufacturing reported revenue of JPY 2.05 billion, with net income of JPY 272 million, reflecting a net margin of approximately 13.3%. The company’s operating cash flow stood at JPY 290 million, while capital expenditures were modest at JPY 57.7 million, indicating disciplined spending. These figures suggest efficient operations, though revenue growth appears subdued relative to broader industrial peers.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 146.03 underscores its ability to generate earnings despite its small scale. With minimal total debt (JPY 5.7 million) and a cash reserve of JPY 1.8 billion, Yokota demonstrates strong capital efficiency and low financial leverage. Its beta of 0.176 further highlights its stability, albeit with limited exposure to market volatility.

Balance Sheet And Financial Health

Yokota’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. The negligible debt load and high liquidity position the company favorably for operational flexibility. However, its modest market capitalization (JPY 2.8 billion) may limit access to larger-scale opportunities without external financing.

Growth Trends And Dividend Policy

Growth trends appear steady but unspectacular, with the company’s niche focus likely capping expansion potential. Yokota maintains a conservative dividend policy, distributing JPY 55 per share, which aligns with its stable cash flow generation and low-risk profile. Reinvestment in R&D or geographic expansion could be areas for future growth.

Valuation And Market Expectations

Trading at a market cap of JPY 2.8 billion, Yokota’s valuation reflects its small-cap status and specialized market position. The low beta suggests investors view it as a defensive holding, with expectations centered on steady performance rather than aggressive growth. Its P/E ratio, derived from diluted EPS, implies modest investor confidence in earnings scalability.

Strategic Advantages And Outlook

Yokota’s strategic advantages lie in its technical expertise and durable product demand across essential industries. The outlook remains stable, with potential upside from increased infrastructure spending or export opportunities. However, reliance on domestic markets and niche applications may constrain long-term growth unless diversification efforts are pursued.

Sources

Company filings, Bloomberg

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