investorscraft@gmail.com

Intrinsic ValueFreund Corporation (6312.T)

Previous Close¥1,078.00
Intrinsic Value
Upside potential
Previous Close
¥1,078.00

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

Freund Corporation operates in the industrial machinery sector, specializing in granulation and coating equipment tailored for pharmaceutical, food, and chemical industries. The company’s product portfolio includes granulating, coating, drying, and encapsulation machines, alongside pharmaceutical excipients and food preservatives. Its machinery supports critical processes in drug formulation and food preservation, positioning it as a niche player in high-precision industrial equipment. Freund serves both domestic and international markets, leveraging Japan’s reputation for engineering excellence. The company’s focus on R&D and customization allows it to cater to stringent regulatory requirements in pharmaceuticals, giving it a competitive edge in specialized applications. While it faces competition from global machinery manufacturers, its deep industry expertise and diversified product range help maintain its market position. The demand for advanced granulation and coating solutions in emerging pharmaceutical and food sectors presents long-term growth opportunities.

Revenue Profitability And Efficiency

Freund Corporation reported revenue of JPY 23.4 billion for FY 2025, with net income of JPY 637.6 million, reflecting modest profitability. The diluted EPS stood at JPY 37.71, indicating stable earnings per share. Operating cash flow was JPY 1.75 billion, supported by efficient working capital management. Capital expenditures of JPY 321.1 million suggest disciplined reinvestment in core operations, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow relative to its net income. With a capital expenditure ratio of approximately 18.3% of operating cash flow, Freund maintains a balanced approach to reinvestment. Its low beta of 0.137 indicates resilience to market volatility, though this may also reflect limited growth expectations from investors.

Balance Sheet And Financial Health

Freund’s balance sheet remains robust, with JPY 5.15 billion in cash and equivalents against total debt of JPY 461.1 million, indicating strong liquidity. The minimal debt load and high cash reserves provide financial flexibility for strategic initiatives or downturns. The company’s conservative leverage profile aligns with its stable but slow-growth industry positioning.

Growth Trends And Dividend Policy

Growth trends appear steady, supported by demand in pharmaceutical and food processing sectors. The dividend per share of JPY 5 reflects a conservative payout policy, prioritizing reinvestment over shareholder returns. Given its cash reserves, there is potential for incremental dividend increases or share buybacks, though the focus remains on sustaining operational growth.

Valuation And Market Expectations

With a market cap of JPY 12.2 billion, Freund trades at a P/E multiple of approximately 19.1x, suggesting moderate valuation relative to earnings. The low beta implies muted market expectations, likely due to its niche market focus. Investors may view it as a stable but low-growth industrial play, with limited exposure to macroeconomic cycles.

Strategic Advantages And Outlook

Freund’s strategic advantages lie in its specialized machinery and strong R&D capabilities, catering to regulated industries. The outlook remains stable, with growth tied to pharmaceutical and food sector expansion. However, global competition and technological disruptions pose risks. The company’s conservative financial stance positions it well to navigate industry challenges while capitalizing on incremental opportunities.

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