investorscraft@gmail.com

Intrinsic Value of Pegasus Sewing Machine Mfg. Co., Ltd. (6262.T)

Previous Close¥543.00
Intrinsic Value
Upside potential
Previous Close
¥543.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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