investorscraft@gmail.com

Intrinsic ValueAirtech Japan, Ltd. (6291.T)

Previous Close¥1,232.00
Intrinsic Value
Upside potential
Previous Close
¥1,232.00

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

Airtech Japan, Ltd. operates in the clean air systems industry, specializing in the design, manufacture, and sale of contamination-control solutions for high-precision environments. The company serves diverse sectors, including semiconductors, pharmaceuticals, food manufacturing, healthcare, and research institutions, leveraging its expertise in cleanroom technology and infection control. Its product portfolio spans air showers, biosafety cabinets, and specialized decontamination equipment, positioning it as a critical supplier for industries requiring stringent air quality standards. Airtech Japan differentiates itself through its integrated approach, combining hardware, facility design, and maintenance services to ensure compliance with regulatory and operational demands. The company’s strong domestic presence in Japan, coupled with selective international expansion, underscores its niche leadership in a specialized but growing market driven by technological advancements and heightened hygiene awareness post-pandemic.

Revenue Profitability And Efficiency

In its latest fiscal year, Airtech Japan reported revenue of ¥13.52 billion, with net income of ¥1.14 billion, reflecting a net margin of approximately 8.4%. The diluted EPS stood at ¥109.46, indicating stable profitability. However, operating cash flow was negative at ¥-667.6 million, likely due to elevated capital expenditures of ¥-1 billion, suggesting reinvestment in capacity or R&D. The company’s ability to maintain profitability despite cash flow pressures highlights disciplined cost management.

Earnings Power And Capital Efficiency

Airtech Japan’s earnings power is supported by its niche market focus, with a beta of -0.061 indicating low correlation to broader market volatility. The company’s capital efficiency appears constrained by high capex, but its ¥1.14 billion net income demonstrates resilience. The absence of significant debt (¥543 million) relative to cash reserves (¥2.75 billion) suggests conservative leverage, preserving flexibility for strategic investments.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents of ¥2.75 billion outweighing total debt of ¥543 million, yielding a net cash position. This conservative structure enhances financial stability, though negative operating cash flow warrants monitoring. The low debt-to-equity ratio underscores a low-risk profile, aligning with its capital-intensive yet steady-demand business model.

Growth Trends And Dividend Policy

Airtech Japan’s growth is tied to industrial demand for cleanroom solutions, with potential tailwinds from semiconductor and healthcare expansion. Its dividend payout of ¥50 per share reflects a commitment to shareholder returns, though the yield remains modest. Future growth may hinge on international penetration and technological upgrades, given the competitive nature of its niche.

Valuation And Market Expectations

With a market cap of ¥10.32 billion, the company trades at a P/E of approximately 9.1x, suggesting modest valuation relative to earnings. The negative beta implies defensive characteristics, potentially appealing to risk-averse investors. Market expectations likely center on sustained demand from core sectors and operational efficiency improvements.

Strategic Advantages And Outlook

Airtech Japan’s strategic advantages lie in its specialized expertise and regulatory-compliant solutions, critical for high-stakes industries. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and advanced manufacturing. However, reliance on cyclical sectors like semiconductors introduces volatility risks. Prudent capital allocation and innovation will be key to maintaining its market position.

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