investorscraft@gmail.com

Intrinsic ValueOkada Aiyon Corporation (6294.T)

Previous Close¥2,338.00
Intrinsic Value
Upside potential
Previous Close
¥2,338.00

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

Okada Aiyon Corporation operates in the industrial machinery sector, specializing in the manufacturing, sales, and servicing of construction and demolition equipment. The company’s product portfolio includes hydraulic breakers, demolition pulverizers, crushers, and recycling attachments, catering primarily to Japan’s construction and waste management industries. Its offerings are critical for infrastructure development, demolition projects, and material recycling, positioning it as a niche player in the heavy machinery segment. The company’s long-standing presence since 1938 underscores its expertise and reliability in a competitive market. Okada Aiyon’s focus on after-sales services, including repairs and secondhand attachments, enhances customer retention and recurring revenue streams. While the company maintains a strong domestic footprint, its limited global exposure may constrain growth compared to multinational competitors. Nevertheless, its specialized product range and established reputation provide a defensible market position within Japan’s construction machinery industry.

Revenue Profitability And Efficiency

In FY 2024, Okada Aiyon reported revenue of JPY 27.1 billion, with net income reaching JPY 1.89 billion, reflecting a net margin of approximately 7%. Operating cash flow stood at JPY 2.01 billion, indicating solid cash generation from core operations. Capital expenditures of JPY 787 million suggest moderate reinvestment, aligning with the company’s focus on maintaining operational efficiency rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 234.11 demonstrates its ability to translate revenue into shareholder returns. With a beta of 0.48, Okada Aiyon exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The balance between operating cash flow and capital expenditures highlights prudent capital allocation, though higher debt levels could weigh on future earnings power if interest costs rise.

Balance Sheet And Financial Health

Okada Aiyon’s financial position shows JPY 4.47 billion in cash and equivalents against total debt of JPY 10.28 billion, indicating a leveraged but manageable structure. The debt-to-equity ratio warrants monitoring, but the company’s stable cash flow generation provides a buffer for servicing obligations. Liquidity appears adequate, supported by consistent operational performance.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s construction sector, which faces cyclical demand. A dividend per share of JPY 74 reflects a commitment to returning capital to shareholders, though payout ratios remain conservative. Future growth may hinge on expanding into adjacent markets or enhancing product innovation to offset domestic market saturation.

Valuation And Market Expectations

With a market capitalization of JPY 14.58 billion, Okada Aiyon trades at a P/E ratio of approximately 7.7, suggesting modest valuation expectations. Investors likely price in limited growth prospects, given the company’s regional focus and industry cyclicality. However, its niche expertise and stable cash flows could appeal to value-oriented investors.

Strategic Advantages And Outlook

Okada Aiyon’s strategic strengths lie in its specialized product lineup and entrenched market position. The company’s outlook depends on Japan’s infrastructure spending and potential export opportunities. While near-term challenges include debt management and domestic competition, its long-term viability is supported by recurring service revenue and a reputation for reliability in the construction machinery sector.

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