investorscraft@gmail.com

Intrinsic ValueOiles Corporation (6282.T)

Previous Close¥2,430.00
Intrinsic Value
Upside potential
Previous Close
¥2,430.00

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

Oiles Corporation operates in the industrial manufacturing sector, specializing in high-performance bearings, structural devices, and architectural solutions. The company serves diverse markets, including infrastructure (dams, bridges), automotive, railway, power generation, and office automation equipment. Its core revenue model relies on engineering precision components that emphasize durability and maintenance-free operation, catering to long-term infrastructure projects and industrial applications. Oiles has established a strong reputation for innovation in seismic isolation and vibration control technologies, positioning it as a key supplier for Japan’s earthquake-resistant infrastructure. The company’s product portfolio includes self-lubricating bearings, air bearings, and ventilation systems, which are critical for large-scale construction and machinery. With a focus on R&D and niche applications, Oiles maintains a competitive edge in specialized industrial segments, supported by its long-standing expertise since its founding in 1939. Its international presence further diversifies revenue streams, though Japan remains its primary market.

Revenue Profitability And Efficiency

Oiles reported revenue of JPY 68.8 billion for FY 2024, with net income of JPY 5.5 billion, reflecting a solid profit margin. Operating cash flow stood at JPY 7.2 billion, indicating efficient cash generation, while capital expenditures of JPY 2.1 billion suggest disciplined reinvestment. The company’s ability to sustain profitability in a capital-intensive industry underscores its operational efficiency and pricing power.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 177.76 highlights Oiles’ earnings strength, supported by its high-margin product lines. The company’s capital efficiency is evident in its low debt-to-equity ratio and robust cash position, enabling strategic investments without overleveraging. Its focus on maintenance-free solutions reduces long-term costs for clients, reinforcing recurring demand and stable cash flows.

Balance Sheet And Financial Health

Oiles maintains a strong balance sheet with JPY 25.3 billion in cash and equivalents against total debt of JPY 2.4 billion, reflecting minimal leverage. This financial stability provides flexibility for R&D and market expansion. The company’s conservative financial management aligns with its long-term industrial focus.

Growth Trends And Dividend Policy

Oiles demonstrates steady growth, driven by infrastructure demand and technological advancements. A dividend of JPY 85 per share signals a shareholder-friendly policy, supported by consistent earnings. Future growth may hinge on international expansion and adoption of its seismic solutions in emerging markets.

Valuation And Market Expectations

With a market cap of JPY 60.8 billion and a beta of 0.152, Oiles is viewed as a low-volatility industrial play. Investors likely value its niche expertise and resilient business model, though sector cyclicality may temper short-term expectations.

Strategic Advantages And Outlook

Oiles’ competitive advantages include proprietary bearing technologies and a strong foothold in seismic-resistant infrastructure. The outlook remains positive, supported by Japan’s infrastructure renewal needs and global demand for vibration control solutions. However, reliance on domestic markets and industrial cycles poses moderate risks.

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