Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company description, financial data provided, and industry context inferred from available metrics.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |