investorscraft@gmail.com

Intrinsic ValueTomoe Engineering Co., Ltd. (6309.T)

Previous Close¥1,928.00
Intrinsic Value
Upside potential
Previous Close
¥1,928.00

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

Tomoe Engineering Co., Ltd. operates as a specialized chemical products trading firm with a diversified presence in Japan and international markets. The company operates through two primary divisions: Chemical Products and Machinery & Equipment. The Machinery & Equipment division focuses on manufacturing and selling solid bowl centrifuges, catering to industries such as wastewater treatment, pharmaceuticals, food processing, and recycling. The Chemical Products division imports and distributes industrial chemicals, electronic materials, and specialized solutions for adhesion, waterproofing, and coating applications. With a history dating back to 1941, Tomoe Engineering has established itself as a niche player in industrial machinery and chemical distribution, leveraging its technical expertise and supply chain capabilities. The company’s market position is reinforced by its ability to serve diverse industrial sectors, though it faces competition from larger global players in both machinery and chemical distribution segments.

Revenue Profitability And Efficiency

Tomoe Engineering reported revenue of ¥52.1 billion for FY 2024, with net income of ¥3.6 billion, reflecting a net margin of approximately 6.9%. The company’s diluted EPS stood at ¥1,087.2, indicating solid profitability. Operating cash flow was ¥3.4 billion, while capital expenditures were modest at ¥508 million, suggesting efficient capital deployment and stable cash generation from core operations.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its diversified industrial clientele and stable demand for centrifuges and specialty chemicals. With no reported debt and ¥14.9 billion in cash and equivalents, Tomoe Engineering maintains strong capital efficiency, allowing for reinvestment in growth initiatives or shareholder returns without financial strain.

Balance Sheet And Financial Health

Tomoe Engineering’s balance sheet is robust, with zero debt and ¥14.9 billion in cash and equivalents, underscoring its financial stability. The absence of leverage provides flexibility for strategic investments or weathering economic downturns. The company’s asset-light model and conservative financial structure position it well for sustained operations.

Growth Trends And Dividend Policy

Growth appears steady, driven by demand in wastewater treatment and industrial chemicals. The company paid a dividend of ¥106.3 per share, reflecting a commitment to shareholder returns. While growth may be moderate, the dividend policy aligns with its stable cash flow generation and low leverage profile.

Valuation And Market Expectations

With a market cap of ¥42.3 billion and a beta of 0.48, Tomoe Engineering is perceived as a low-volatility industrial player. The valuation reflects its niche market position and steady earnings, though limited growth prospects may cap premium multiples. Investors likely value its stability and dividend yield in a subdued industrial environment.

Strategic Advantages And Outlook

Tomoe Engineering’s strengths lie in its specialized product offerings and debt-free balance sheet. The outlook remains stable, supported by recurring demand in industrial and environmental applications. However, reliance on industrial cycles and competition in chemical distribution pose risks. Strategic focus on high-margin machinery and expanding international reach could drive future growth.

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