investorscraft@gmail.com

Intrinsic ValueRheon Automatic Machinery Co., Ltd. (6272.T)

Previous Close¥1,538.00
Intrinsic Value
Upside potential
Previous Close
¥1,538.00

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

Rheon Automatic Machinery Co., Ltd. is a specialized industrial machinery manufacturer focused on food processing automation. The company designs and produces encrusting machines and bread production line equipment, serving global markets with exports to approximately 125 countries. Its product portfolio includes machines for confectioneries, pastries, and pizza, catering to commercial bakeries and food manufacturers seeking efficiency and scalability. Rheon operates in the competitive industrial machinery sector, where precision engineering and automation are critical. The company has established a niche by combining Japanese manufacturing quality with innovative food processing solutions, positioning itself as a trusted supplier in both domestic and international markets. Its long-standing presence since 1963 underscores its reliability, while its export-driven model diversifies revenue streams across multiple geographies.

Revenue Profitability And Efficiency

Rheon reported revenue of JPY 37.7 billion for FY 2024, with net income of JPY 3.68 billion, reflecting a net margin of approximately 9.7%. Operating cash flow stood at JPY 4.59 billion, indicating strong cash generation relative to earnings. Capital expenditures of JPY 1.46 billion suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 136.72 demonstrates solid earnings power, supported by its global market reach and efficient operations. With a low beta of 0.33, Rheon exhibits stability, likely due to its specialized niche and recurring demand from food manufacturers. The balance between reinvestment and profitability highlights capital-efficient growth.

Balance Sheet And Financial Health

Rheon maintains a robust balance sheet, with JPY 13.59 billion in cash and equivalents against total debt of JPY 1.63 billion, indicating ample liquidity. The low leverage ratio underscores financial stability, providing flexibility for strategic initiatives or market downturns. The company’s conservative financial structure aligns with its steady operational performance.

Growth Trends And Dividend Policy

Rheon’s global export footprint suggests potential for incremental growth, particularly in emerging markets. The dividend per share of JPY 44 reflects a commitment to shareholder returns, though the payout ratio remains moderate, allowing room for reinvestment. Historical performance indicates resilience, but growth may hinge on expanding automation adoption in food processing.

Valuation And Market Expectations

With a market capitalization of JPY 31.62 billion, Rheon trades at a P/E ratio of approximately 8.6x, suggesting modest market expectations. The low beta implies lower volatility, appealing to risk-averse investors. Valuation metrics appear reasonable given the company’s stable profitability and niche positioning.

Strategic Advantages And Outlook

Rheon’s strengths lie in its specialized machinery, global distribution, and long-term industry relationships. The outlook remains stable, supported by demand for food automation, though competition and input cost pressures could pose challenges. Strategic focus on innovation and efficiency will likely sustain its market position.

Sources

Company filings, 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