investorscraft@gmail.com

Intrinsic ValueIseki & Co., Ltd. (6310.T)

Previous Close¥1,787.00
Intrinsic Value
Upside potential
Previous Close
¥1,787.00

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

Iseki & Co., Ltd. is a Japan-based industrial company specializing in agricultural machinery, operating in a niche but critical segment of the global food production supply chain. The company’s diversified product portfolio includes cultivating, planting, harvesting, and processing machinery, alongside landscaping equipment and repair services. Its revenue model is driven by both direct sales and aftermarket services, including spare parts and facility construction. Iseki holds a strong domestic presence in Japan while expanding internationally, positioning itself as a mid-tier player in the agricultural machinery sector. The company’s focus on rice-related machinery aligns with Asia’s staple crop demands, though it faces competition from larger multinationals like Kubota and Yanmar. Its coin rice milling and cooking ventures add a downstream revenue stream, differentiating it from pure-play equipment manufacturers. Market positioning is bolstered by its long-standing reputation since 1926, though scale limitations may restrict pricing power against global giants.

Revenue Profitability And Efficiency

In FY 2024, Iseki reported revenue of JPY 168.4 billion but recorded a net loss of JPY 3.0 billion, reflecting margin pressures in a competitive industry. Operating cash flow of JPY 8.8 billion suggests some operational resilience, though capital expenditures of JPY 5.7 billion indicate ongoing investments. The negative diluted EPS of JPY -133.59 underscores profitability challenges, likely tied to input cost inflation or pricing competition.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, though its operating cash flow remains positive. Debt levels at JPY 75.5 billion against JPY 8.2 billion in cash suggest moderate leverage, but interest coverage may be pressured if losses persist. Capital efficiency metrics are subdued, with reinvestment needs outweighing near-term profitability.

Balance Sheet And Financial Health

Iseki’s balance sheet shows JPY 75.5 billion in total debt against JPY 8.2 billion in cash, indicating a leveraged position. The debt-to-equity ratio appears elevated, though the industrials sector often carries higher leverage. Liquidity is supported by positive operating cash flow, but sustained losses could strain financial flexibility if not reversed.

Growth Trends And Dividend Policy

Despite recent losses, Iseki maintains a dividend of JPY 30 per share, signaling commitment to shareholders. Growth prospects hinge on international expansion and demand for precision farming equipment, though near-term headwinds persist. The dividend yield may face sustainability risks if profitability does not recover.

Valuation And Market Expectations

With a market cap of JPY 25.3 billion, the stock trades at a low multiple relative to revenue, reflecting skepticism about earnings recovery. The beta of 0.321 suggests lower volatility versus the broader market, possibly due to its niche focus. Investors likely await margin improvement or strategic shifts to justify re-rating.

Strategic Advantages And Outlook

Iseki’s longevity and specialized product lineup provide a competitive edge in Japan’s agricultural sector. However, global competition and cyclical demand pose risks. The outlook depends on cost management and diversification into higher-margin services, such as rice milling. Success in overseas markets could offset domestic saturation, but execution remains critical.

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