investorscraft@gmail.com

Intrinsic ValueSumitomo Heavy Industries, Ltd. (6302.T)

Previous Close¥4,816.00
Intrinsic Value
Upside potential
Previous Close
¥4,816.00

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

Sumitomo Heavy Industries, Ltd. operates as a diversified industrial machinery manufacturer with a strong presence in Japan and international markets. The company’s four core segments—Mechatronics, Industrial Machinery, Logistics & Construction, and Energy & Lifelines—cater to a broad range of industries, including automation, semiconductor production, construction, and environmental solutions. Its Mechatronics segment specializes in precision motion control and robotics, while Industrial Machinery serves high-tech manufacturing with advanced equipment like semiconductor production tools and medical devices. The Logistics & Construction segment supports infrastructure development with hydraulic excavators and automated material handling systems, and the Energy & Lifelines segment focuses on sustainable solutions such as waste-to-energy plants and water treatment systems. Sumitomo Heavy Industries leverages its long-standing expertise and technological innovation to maintain a competitive edge in niche industrial markets. The company’s diversified portfolio mitigates sector-specific risks while allowing it to capitalize on global trends like automation, clean energy, and infrastructure modernization. Its strong R&D focus and established relationships with industrial clients reinforce its market position as a reliable provider of high-value machinery and systems.

Revenue Profitability And Efficiency

Sumitomo Heavy Industries reported revenue of JPY 1,081.5 billion for FY 2023, with net income of JPY 32.7 billion, reflecting a net margin of approximately 3.0%. Operating cash flow stood at JPY 65.4 billion, while capital expenditures totaled JPY 39.5 billion, indicating disciplined reinvestment in core operations. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry, with room for improvement in margin expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 267.31 demonstrates its ability to generate earnings despite cyclical industry pressures. With a beta of 0.48, Sumitomo Heavy Industries exhibits lower volatility compared to the broader market, reflecting stable earnings power. However, capital efficiency could be enhanced, given the substantial investments required for its diversified industrial operations.

Balance Sheet And Financial Health

Sumitomo Heavy Industries maintains a solid balance sheet, with JPY 104.5 billion in cash and equivalents against total debt of JPY 162.2 billion. The company’s liquidity position appears adequate, though its debt load warrants monitoring, particularly in light of potential macroeconomic headwinds. The balance sheet supports ongoing operations and strategic investments without immediate financial strain.

Growth Trends And Dividend Policy

The company’s growth is tied to global industrial demand, with particular exposure to automation and environmental solutions. Its dividend per share of JPY 125 reflects a commitment to shareholder returns, though payout ratios remain conservative, aligning with its capital-intensive business model. Future growth may hinge on expanding high-margin segments like Mechatronics and Energy & Lifelines.

Valuation And Market Expectations

With a market capitalization of JPY 349.9 billion, Sumitomo Heavy Industries trades at a moderate valuation relative to its earnings and cash flow. Investors likely price in steady but unspectacular growth, given the company’s diversified but cyclical industrial exposure. The low beta suggests market expectations of resilience during economic fluctuations.

Strategic Advantages And Outlook

Sumitomo Heavy Industries benefits from its technological expertise, diversified industrial portfolio, and long-term client relationships. The company is well-positioned to capitalize on trends like automation and sustainability, though its outlook depends on global industrial demand and competitive pressures. Strategic focus on high-growth niches, such as semiconductor equipment and clean energy, could drive future performance.

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