investorscraft@gmail.com

Intrinsic ValueCONVUM Ltd. (6265.T)

Previous Close¥2,491.00
Intrinsic Value
Upside potential
Previous Close
¥2,491.00

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

CONVUM Ltd. operates as a specialized manufacturer of pneumatic equipment, serving industrial automation markets in Japan and internationally. The company’s product portfolio includes vacuum suction pads, vacuum generators, pressure sensors, and non-contact conveying solutions, which are critical components for robotics, semiconductor manufacturing, and precision assembly lines. Its offerings, such as robot hand kits and miniature air cylinders, cater to high-precision applications, positioning CONVUM as a niche player in industrial automation. The company’s rebranding from Myotoku Ltd. in 2022 reflects a strategic focus on innovation and market expansion. CONVUM competes in a highly technical segment where reliability and precision are paramount, differentiating itself through proprietary designs and a diversified product suite. While the industrial machinery sector is fragmented, CONVUM maintains a stable presence by targeting specialized applications with low substitutability, ensuring steady demand from automation-driven industries.

Revenue Profitability And Efficiency

CONVUM reported revenue of ¥1.85 billion for FY 2024, with net income of ¥248 million, translating to a net margin of approximately 13.4%. The company’s diluted EPS stood at ¥159.33, reflecting efficient cost management. Operating cash flow was robust at ¥481.5 million, supported by disciplined capital expenditures of ¥-157 million, indicating prudent reinvestment in operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate positive operating cash flow despite modest revenue scales. With no debt and ¥2.8 billion in cash and equivalents, CONVUM maintains strong liquidity, enabling flexibility for R&D or strategic acquisitions. Capital efficiency is evident in its low leverage and high cash reserves relative to market capitalization.

Balance Sheet And Financial Health

CONVUM’s balance sheet is exceptionally healthy, with zero debt and cash reserves exceeding ¥2.8 billion. This positions the company to weather economic downturns and invest in growth initiatives without financial strain. The absence of leverage and substantial liquidity underscore a conservative yet stable financial strategy.

Growth Trends And Dividend Policy

Growth trends appear moderate, aligned with industrial automation adoption. The company’s dividend payout of ¥50 per share suggests a shareholder-friendly policy, though yield remains modest given its market cap. Future growth may hinge on expanding international sales or introducing higher-margin products.

Valuation And Market Expectations

With a market cap of ¥3.15 billion and a beta of 0.47, CONVUM is perceived as a low-volatility stock. Its valuation multiples reflect niche positioning, trading at a premium to peers with similar profitability. Market expectations likely center on sustained automation demand and potential margin expansion.

Strategic Advantages And Outlook

CONVUM’s strategic advantages lie in its specialized product suite and debt-free balance sheet. The outlook remains stable, supported by industrial automation tailwinds, though competition and cyclical demand pose risks. Innovation in precision components could drive long-term differentiation.

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