Previous Close | ¥543.00 |
Intrinsic Value | ¥180.58 |
Upside potential | -67% |
Data is not available at this time.
Pegasus Sewing Machine Mfg. Co., Ltd. operates in the industrial machinery sector, specializing in the production and global distribution of industrial sewing machines. The company’s core revenue model is driven by sales of specialized machines, including overedger and safety stitch machines, interlock and double chain stitch machines, and automated labor-saving units, primarily catering to manufacturers of stretch fabrics like sportswear and underwear. Pegasus also diversifies its revenue streams through ancillary products such as automotive parts (seat belts, engine brackets) and lighting solutions, though sewing machines remain its primary focus. Positioned as a niche player, the company serves a global clientele, leveraging Japan’s reputation for precision engineering. Despite competition from low-cost manufacturers in emerging markets, Pegasus maintains a foothold through technological reliability and specialized applications in high-performance textile manufacturing. Its long-standing history since 1914 underscores its entrenched market presence, though it faces challenges in scaling beyond its core industrial sewing segment.
In FY 2024, Pegasus reported revenue of ¥17.54 billion but recorded a net loss of ¥72.8 million, reflecting margin pressures or operational inefficiencies. The negative diluted EPS of ¥2.93 contrasts with positive operating cash flow of ¥765.6 million, suggesting non-cash charges or one-time expenses impacted profitability. Capital expenditures of ¥2.62 billion indicate ongoing investments, potentially in automation or product development.
The company’s operating cash flow, though positive, appears insufficient to cover aggressive capex, leading to a net cash outflow. The negative net income raises questions about sustainable earnings power, though its diversified product lines may offer stability. The ¥9.03 billion cash reserve provides liquidity, but high total debt of ¥8.01 billion warrants scrutiny of leverage ratios.
Pegasus maintains a solid liquidity position with ¥9.03 billion in cash against ¥8.01 billion in total debt, suggesting manageable leverage. However, the debt-to-equity ratio is unclear without equity figures. The negative net income may strain debt servicing capacity if prolonged, though the robust cash balance offers near-term resilience.
Despite the FY 2024 loss, Pegasus paid a dividend of ¥13 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand for industrial sewing machines and diversification into automotive parts, though the latter remains a smaller segment. The capex intensity suggests a focus on modernization, which could drive future efficiency gains.
With a market cap of ¥13.05 billion and a beta of 0.32, Pegasus is viewed as a low-volatility stock, possibly reflecting its niche market position. Investors may be pricing in a recovery, given the dividend payout despite losses, or valuing its long-term assets and brand equity in specialized machinery.
Pegasus’s strategic advantages include its century-old expertise in industrial sewing machines and a diversified product portfolio. The outlook depends on its ability to improve profitability, possibly through cost optimization or higher-margin product lines. Global demand for automated textile manufacturing could present opportunities, but competition and macroeconomic headwinds remain risks.
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 |