investorscraft@gmail.com

Intrinsic ValueSiriusVision Co. Ltd. (6276.T)

Previous Close¥279.00
Intrinsic Value
Upside potential
Previous Close
¥279.00

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

SiriusVision Co., Ltd. operates in the industrial machinery sector, specializing in machine vision systems and related software. The company provides high-precision inspection solutions for industries such as manufacturing, packaging, and electronics, catering to clients in Japan and internationally. Its product portfolio includes plate, container, substrate, and label inspection systems, which are critical for quality control in automated production environments. SiriusVision leverages its long-standing expertise, established in 1966, to maintain a competitive edge in niche markets where accuracy and reliability are paramount. The company’s rebranding in 2021 reflects its strategic focus on advanced vision technologies, positioning it as a specialized player in industrial automation. Despite competition from global machine vision leaders, SiriusVision differentiates itself through tailored solutions and localized support, particularly in the Japanese market. Its ability to address specific industry needs, such as semiconductor and packaging inspections, underscores its role as a trusted partner for precision-driven applications.

Revenue Profitability And Efficiency

SiriusVision reported revenue of JPY 2.31 billion for the fiscal year ending December 2024, though it recorded a net loss of JPY 162.6 million, reflecting operational challenges. The negative diluted EPS of JPY -35 indicates profitability pressures, likely due to competitive pricing or elevated R&D costs. Operating cash flow stood at JPY 240.7 million, suggesting some ability to generate liquidity despite the net loss. Capital expenditures of JPY -162 million highlight ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS signal weak earnings power in the current fiscal year. However, its JPY 1.02 billion cash reserve provides a buffer for reinvestment or restructuring. The modest debt level of JPY 90.9 million relative to cash suggests manageable leverage, but the loss-making operations raise questions about near-term capital efficiency. Operating cash flow positivity offers a partial offset to earnings weakness.

Balance Sheet And Financial Health

SiriusVision maintains a solid liquidity position with JPY 1.02 billion in cash and equivalents, dwarfing its total debt of JPY 90.9 million. This strong cash reserve supports financial flexibility, though the net loss may strain resources if sustained. The balance sheet appears resilient, with low leverage and sufficient liquidity to navigate short-term headwinds. Capital expenditures, while significant, are covered by operating cash flow.

Growth Trends And Dividend Policy

The company’s revenue base remains stable, but profitability challenges persist. A dividend of JPY 10 per share indicates a commitment to shareholder returns despite losses, possibly reflecting confidence in long-term recovery. Growth prospects hinge on demand for industrial automation and machine vision solutions, particularly in Japan’s manufacturing sector. The dividend yield, while modest, may appeal to income-focused investors if earnings stabilize.

Valuation And Market Expectations

With a market cap of JPY 1.31 billion, SiriusVision trades at a low multiple relative to revenue, reflecting skepticism about near-term profitability. The beta of 0.2 suggests low volatility and limited correlation to broader markets, typical for niche industrial firms. Investors likely await clearer signs of margin improvement or top-line growth before assigning higher valuation premiums.

Strategic Advantages And Outlook

SiriusVision’s deep expertise in machine vision and focus on precision inspection systems provide a defensible niche. Its strong cash position and low debt enable strategic investments, but profitability must improve to sustain dividends and growth. The outlook depends on broader industrial automation trends and the company’s ability to monetize its technology in competitive global markets. Execution on cost controls and product innovation will be critical.

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