investorscraft@gmail.com

Intrinsic ValueGeneral Packer Co., Ltd. (6267.T)

Previous Close¥3,930.00
Intrinsic Value
Upside potential
Previous Close
¥3,930.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

General Packer Co., Ltd. operates as a specialized manufacturer of packaging and production machinery, serving diverse industries including food, pharmaceuticals, and confectionery. The company’s core revenue model is driven by the design, production, and sale of automated packaging systems, such as filling-sealing machines, gas-flushing equipment, and inspection devices. Its product portfolio caters to high-precision packaging needs, emphasizing efficiency and compliance with industry standards, particularly in Japan and select international markets. Positioned as a niche player in the industrial machinery sector, General Packer differentiates itself through technological innovation and customization capabilities. The company’s machinery supports critical packaging processes for perishable goods, pharmaceuticals, and luxury items, ensuring shelf-life extension and product integrity. While it faces competition from global packaging equipment manufacturers, its focus on reliability and after-sales service strengthens its market position. The dual-segment approach—Packaging Machinery and Production Machinery—allows diversification across industrial applications, though the company remains relatively small-scale compared to multinational competitors.

Revenue Profitability And Efficiency

In FY2024, General Packer reported revenue of ¥9.85 billion, with net income of ¥721 million, reflecting a net margin of approximately 7.3%. Operating cash flow stood at ¥1.14 billion, supported by efficient working capital management. Capital expenditures were minimal at ¥-31 million, indicating a lean operational approach. The company’s profitability metrics suggest stable execution, though margins may be constrained by competitive pricing and input costs.

Earnings Power And Capital Efficiency

Diluted EPS of ¥407.65 underscores the company’s ability to generate earnings relative to its share base. With modest total debt of ¥245.6 million and cash reserves of ¥3.06 billion, General Packer maintains a strong liquidity position. The low beta of 0.123 indicates limited sensitivity to market volatility, aligning with its steady industrial niche.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering total debt by a factor of 12.5x. The near debt-free structure and ¥3.06 billion in liquidity provide flexibility for incremental investments or shareholder returns. Asset-light operations are evident from minimal capex, reinforcing financial stability.

Growth Trends And Dividend Policy

Growth appears moderate, with revenue scaling steadily but not explosively. The dividend payout of ¥105 per share signals a commitment to returning capital, supported by sustainable cash flows. However, the company’s small market cap (¥4.95 billion) suggests limited visibility among global investors.

Valuation And Market Expectations

Trading at a market cap of ¥4.95 billion, the stock’s valuation reflects its niche positioning and regional focus. The low beta implies muted expectations for outsized growth, though profitability and balance sheet strength may appeal to value-oriented investors.

Strategic Advantages And Outlook

General Packer’s strengths lie in its specialized machinery, Japan-centric customer base, and conservative financial management. Challenges include scaling internationally and competing with larger automation providers. The outlook remains stable, with incremental innovation and maintenance services driving recurring revenue.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and Bloomberg.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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