investorscraft@gmail.com

Intrinsic ValueSNT Corporation (6319.T)

Previous Close¥402.00
Intrinsic Value
Upside potential
Previous Close
¥402.00

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

SNT Corporation operates in the metal fabrication sector, specializing in high-precision forging parts, scaffolding components, and logistics equipment. The company serves diverse industries, including construction and transportation, with its forged products like knuckles, shafts, and camshafts, as well as steel palette containers. Its scaffolding division supports construction projects through both sales and leasing models, positioning SNT as a critical supplier in Japan's infrastructure and industrial supply chain. SNT’s market position is reinforced by its long-standing expertise in forging technology and its ability to cater to both domestic and international demand. The company’s diversified product portfolio mitigates sector-specific risks while capitalizing on Japan’s advanced manufacturing ecosystem. Despite competition from larger industrial conglomerates, SNT maintains a niche presence through specialized forging capabilities and reliable logistics solutions.

Revenue Profitability And Efficiency

SNT reported revenue of JPY 21.6 billion for FY 2024, with net income of JPY 963 million, reflecting a net margin of approximately 4.5%. Operating cash flow stood at JPY 1.75 billion, while capital expenditures totaled JPY -1.09 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry, with room for optimization in cost structures.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 26.27 underscores SNT’s ability to generate earnings despite cyclical demand in its end markets. The company’s capital efficiency is supported by its JPY 12 billion cash reserve, which provides flexibility for strategic investments or debt reduction. However, its total debt of JPY 4.99 billion warrants monitoring to ensure sustainable leverage ratios.

Balance Sheet And Financial Health

SNT maintains a robust balance sheet with JPY 12 billion in cash and equivalents, offset by JPY 4.99 billion in total debt. This liquidity position, coupled with a market capitalization of JPY 14.8 billion, suggests financial stability. The company’s low beta of 0.225 indicates relative resilience to market volatility, typical of industrial suppliers with steady demand.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s construction and logistics sectors, with limited visibility on international expansion. SNT’s dividend payout of JPY 22 per share reflects a conservative but shareholder-friendly policy, aligning with its stable cash flow generation. Future growth may hinge on technological advancements in forging and scaffolding solutions.

Valuation And Market Expectations

At a market cap of JPY 14.8 billion, SNT trades at a P/E multiple of approximately 15.4x, in line with niche industrial peers. The modest beta suggests muted market expectations, though operational execution could drive revaluation if margins improve or debt is reduced further.

Strategic Advantages And Outlook

SNT’s strengths lie in its forging expertise and diversified industrial applications, though reliance on Japan’s construction activity poses cyclical risks. The outlook remains stable, with potential upside from logistics demand and scaffolding leasing. Strategic focus on high-margin forged products and cost control could enhance long-term competitiveness.

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