investorscraft@gmail.com

Intrinsic ValueSMC Corporation (6273.T)

Previous Close¥60,150.00
Intrinsic Value
Upside potential
Previous Close
¥60,150.00

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

SMC Corporation is a global leader in pneumatic and automation technology, specializing in the design and manufacture of precision components for industrial automation. The company operates in the industrial machinery sector, providing a comprehensive portfolio of products including control valves, actuators, vacuum equipment, and filtration systems. Its solutions are critical for manufacturing efficiency, serving industries such as automotive, electronics, and semiconductor production. SMC’s market position is reinforced by its extensive R&D capabilities, enabling it to deliver high-performance, energy-efficient solutions that meet stringent industry standards. With a strong global distribution network, the company maintains a competitive edge in both mature and emerging markets. Its diversified product range and focus on innovation allow it to cater to a broad customer base, ensuring resilience against sector-specific downturns. SMC’s reputation for reliability and technical expertise solidifies its role as a key supplier in the automation ecosystem.

Revenue Profitability And Efficiency

SMC Corporation reported revenue of JPY 776.9 billion for FY 2024, with net income reaching JPY 178.3 billion, reflecting a robust profit margin. The company’s operating cash flow stood at JPY 98.2 billion, though capital expenditures of JPY 102.3 billion indicate significant reinvestment in production and innovation. These figures highlight SMC’s ability to generate steady earnings while maintaining operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 2,766.94 underscores its strong earnings power, supported by efficient capital allocation. With minimal total debt of JPY 13.1 billion and substantial cash reserves of JPY 511.3 billion, SMC demonstrates prudent financial management. Its low beta of 0.664 suggests stable performance relative to market volatility, reinforcing its appeal to conservative investors.

Balance Sheet And Financial Health

SMC’s balance sheet is exceptionally healthy, with cash and equivalents exceeding JPY 511 billion, far outweighing its modest debt load. This liquidity position provides flexibility for strategic investments or shareholder returns. The company’s low leverage and high cash reserves position it well to navigate economic uncertainties while funding growth initiatives.

Growth Trends And Dividend Policy

SMC has maintained a consistent dividend policy, with a dividend per share of JPY 1,000 for FY 2024. While revenue growth trends are not explicitly detailed, the company’s focus on automation and industrial efficiency aligns with long-term global manufacturing trends. Its capital expenditures suggest a commitment to sustaining technological leadership and expanding market share.

Valuation And Market Expectations

With a market capitalization of JPY 3.39 trillion, SMC trades at a premium reflective of its industry leadership and financial stability. Investors likely value its defensive qualities, including strong cash flow generation and a resilient business model. The company’s low beta further indicates expectations of steady performance despite macroeconomic fluctuations.

Strategic Advantages And Outlook

SMC’s strategic advantages lie in its technological expertise, global reach, and diversified industrial exposure. The increasing adoption of automation across sectors positions the company for sustained demand. Its strong balance sheet and R&D focus provide a foundation for long-term growth, though competitive pressures and regional economic shifts remain key monitorable factors.

Sources

Company filings, market data

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