investorscraft@gmail.com

Intrinsic ValueMaruyama Mfg. Co., Inc. (6316.T)

Previous Close¥2,376.00
Intrinsic Value
Upside potential
Previous Close
¥2,376.00

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

Maruyama Mfg. Co., Inc. operates as a diversified machinery manufacturer with a strong focus on agricultural and environmental sanitation equipment. The company’s product portfolio includes pesticide applicators, forestry machinery, firefighting equipment, industrial pumps, and construction machinery, catering to a global clientele across Europe, Oceania, Africa, and the Americas. Its revenue model is driven by both direct sales and contract-based services, including plumbing and fire-prevention system construction. Maruyama holds a niche position in the agricultural machinery sector, leveraging its long-standing expertise since its founding in 1895. The company’s international presence and diversified product lines mitigate regional demand fluctuations, though it faces competition from larger industrial conglomerates. Its real estate and leasing activities provide supplementary income streams, enhancing financial stability. While not a market leader, Maruyama’s specialized offerings and historical reputation afford it steady demand in targeted segments.

Revenue Profitability And Efficiency

Maruyama reported revenue of JPY 40.0 billion for the fiscal year ending September 2024, with net income of JPY 597 million, reflecting modest profitability. Operating cash flow stood at JPY 214 million, while capital expenditures totaled JPY -1.57 billion, indicating reinvestment in operations. The company’s efficiency metrics suggest room for improvement, given its thin net margins relative to industrial peers.

Earnings Power And Capital Efficiency

The company’s diluted EPS was negligible, underscoring challenges in translating revenue into shareholder returns. With a beta of 0.678, Maruyama exhibits lower volatility than the broader market, but its capital efficiency appears constrained by high operational costs and competitive pressures in the agricultural machinery sector.

Balance Sheet And Financial Health

Maruyama maintains a balanced financial position, with JPY 4.78 billion in cash and equivalents against JPY 7.26 billion in total debt. The debt level is manageable but warrants monitoring, particularly given the capital-intensive nature of its manufacturing operations. Liquidity appears adequate, supported by steady cash flow generation.

Growth Trends And Dividend Policy

Growth trends remain muted, with limited visibility into significant revenue expansion. The company pays a dividend of JPY 75 per share, signaling a commitment to shareholder returns despite modest earnings. However, the lack of EPS growth raises questions about the sustainability of dividend payouts without improved profitability.

Valuation And Market Expectations

With a market capitalization of JPY 8.06 billion, Maruyama trades at a valuation reflective of its niche market position and moderate growth prospects. Investor expectations appear tempered, aligning with its stable but unspectacular financial performance and sector dynamics.

Strategic Advantages And Outlook

Maruyama’s strategic advantages lie in its specialized product lines and long-term industry presence. However, the outlook remains cautious due to competitive pressures and macroeconomic uncertainties affecting agricultural demand. Diversification into leasing and real estate provides stability, but operational efficiency gains are critical for sustained profitability.

Sources

Company description, financial data provided, and industry context inferred from available metrics.

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