investorscraft@gmail.com

Intrinsic ValueYamabiko Corporation (6250.T)

Previous Close¥3,210.00
Intrinsic Value
Upside potential
Previous Close
¥3,210.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yamabiko Corporation operates in the industrial machinery sector, specializing in outdoor power equipment and agricultural machinery. The company’s core revenue model is driven by manufacturing and selling high-performance tools under well-established brands like Kioritz, Shindaiwa, and ECHO. Its product portfolio includes chain saws, trimmers, brush cutters, and specialized agricultural machinery such as boom sprayers and harvesters, catering to forestry, farming, and construction needs. Yamabiko serves diverse markets, from professional forestry operations to residential landscaping, positioning itself as a trusted provider of durable and efficient equipment. The company’s strong brand recognition in Japan and focus on labor-saving solutions reinforce its competitive edge in a niche but essential industry. By addressing both large-scale agricultural demands and precision forestry tools, Yamabiko maintains a balanced market presence, supported by innovation and reliability.

Revenue Profitability And Efficiency

Yamabiko reported revenue of JPY 164.8 billion for the fiscal year ending December 2024, with net income of JPY 15.9 billion, reflecting a solid profit margin. The company’s operating cash flow stood at JPY 14.0 billion, while capital expenditures were JPY 3.9 billion, indicating disciplined reinvestment. These figures suggest efficient operations and cost management, supported by steady demand for its specialized machinery.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 386.21 underscores its earnings strength, driven by a focused product lineup and brand loyalty. With moderate capital expenditures relative to operating cash flow, Yamabiko demonstrates prudent capital allocation, balancing growth investments with profitability. Its ability to generate consistent earnings highlights operational resilience in a competitive industrial machinery market.

Balance Sheet And Financial Health

Yamabiko maintains a stable financial position, with JPY 15.8 billion in cash and equivalents against JPY 14.5 billion in total debt. This conservative leverage ratio suggests manageable debt levels and liquidity sufficiency. The balance sheet reflects a disciplined approach to financing, supporting long-term sustainability without overreliance on external borrowing.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for agricultural and forestry equipment, with steady performance in its core markets. Yamabiko’s dividend payout of JPY 90 per share indicates a shareholder-friendly policy, balancing returns with reinvestment needs. While growth may be moderate, the company’s focus on niche markets provides stability.

Valuation And Market Expectations

With a market capitalization of JPY 85.9 billion and a beta of 0.32, Yamabiko is perceived as a lower-volatility industrial player. The valuation reflects its steady earnings and market position, though investor expectations may hinge on sector-specific demand cycles and innovation-driven expansion.

Strategic Advantages And Outlook

Yamabiko’s strategic strengths lie in its specialized product range and strong brand equity. The outlook remains stable, supported by consistent demand for agricultural and forestry equipment. Continued focus on efficiency and product development will be key to maintaining its competitive position in Japan’s industrial machinery sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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