Previous Close | ¥2,030.00 |
Intrinsic Value | ¥2,595.59 |
Upside potential | +28% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |