investorscraft@gmail.com

Intrinsic Value of Hirata Corporation (6258.T)

Previous Close¥2,030.00
Intrinsic Value
Upside potential
Previous Close
¥2,030.00

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

Hirata Corporation operates as a specialized industrial machinery manufacturer, focusing on automated production systems, robotics, and logistics equipment. The company serves diverse sectors, including automotive, semiconductor, electronics, and medical industries, with tailored solutions such as assembly lines, wafer transfer robots, and traceability systems. Its expertise in high-precision automation positions it as a critical supplier for manufacturers seeking efficiency and scalability in production processes. With a century-long legacy, Hirata has established a strong reputation in Japan and internationally, particularly in automotive and semiconductor equipment, where its technology supports advanced manufacturing demands. The company’s diversified product portfolio mitigates sector-specific risks while allowing cross-industry innovation. Its industrial robots and 3D vision systems cater to growing automation trends, while its medical devices segment taps into niche high-margin markets. Hirata’s competitive edge lies in its integrated engineering capabilities, enabling it to deliver turnkey solutions that enhance client productivity. However, it faces competition from global automation giants and must continuously invest in R&D to maintain its market position amid rapid technological advancements.

Revenue Profitability And Efficiency

Hirata reported revenue of JPY 82.8 billion for FY 2024, with net income of JPY 4.3 billion, reflecting a net margin of approximately 5.2%. The negative operating cash flow of JPY -4.6 billion, coupled with capital expenditures of JPY -3.2 billion, suggests significant reinvestment or working capital pressures. The diluted EPS of JPY 418.27 indicates moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified industrial client base, though its operating cash flow deficit raises questions about short-term liquidity management. Capital expenditures align with its growth strategy in automation and robotics, but the negative free cash flow warrants scrutiny regarding sustainable profitability and reinvestment efficiency.

Balance Sheet And Financial Health

Hirata’s balance sheet shows JPY 10.7 billion in cash against JPY 37.0 billion in total debt, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though the negative operating cash flow could strain liquidity if sustained. The company’s ability to service debt will depend on improving cash generation or securing additional financing.

Growth Trends And Dividend Policy

Hirata’s growth is tied to industrial automation trends, particularly in automotive and semiconductor sectors. Its dividend payout of JPY 40 per share reflects a conservative but stable policy, prioritizing reinvestment over shareholder returns. Future growth may hinge on expanding its international footprint and advancing high-margin segments like medical devices.

Valuation And Market Expectations

With a market cap of JPY 56.2 billion and a beta of 0.98, Hirata trades in line with broader market volatility. Investors likely price in its niche expertise but remain cautious about its cash flow challenges and sector cyclicality. The P/E ratio, derived from its EPS, suggests modest expectations for near-term earnings expansion.

Strategic Advantages And Outlook

Hirata’s deep engineering expertise and long-standing client relationships provide a competitive moat in industrial automation. However, its outlook depends on balancing R&D investments with profitability, especially in high-growth areas like semiconductors and robotics. Macroeconomic headwinds in manufacturing could pose risks, but its diversified offerings position it to capitalize on automation-driven demand across industries.

Sources

Company filings, Bloomberg

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