investorscraft@gmail.com

Intrinsic ValueTacmina Corporation (6322.T)

Previous Close¥1,606.00
Intrinsic Value
Upside potential
Previous Close
¥1,606.00

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

Tacmina Corporation operates in the industrial machinery sector, specializing in precision pumps and fluid control systems. The company serves diverse industries, including battery and electronics, pharmaceuticals, food and beverage, and water treatment, leveraging its expertise in metering pumps, chemical injection systems, and water quality measurement equipment. Its broad product portfolio, including motor-driven and solenoid-driven pumps, positions it as a critical supplier for precision fluid handling applications. Tacmina’s market position is reinforced by its long-standing reputation, technical proficiency, and maintenance support services, which enhance customer retention. The company’s focus on high-precision, reliable fluid control solutions allows it to cater to demanding industrial processes, differentiating it from general-purpose pump manufacturers. With operations in Japan and internationally, Tacmina balances domestic stability with growth opportunities in global markets, particularly in industries requiring stringent fluid control standards.

Revenue Profitability And Efficiency

Tacmina reported revenue of ¥11.02 billion for FY 2024, with net income of ¥1.20 billion, reflecting solid profitability. The diluted EPS of ¥165.14 indicates efficient earnings distribution across its 7.24 million outstanding shares. Operating cash flow stood at ¥1.14 billion, supported by disciplined capital expenditures of ¥363 million, suggesting prudent reinvestment in operations.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net income margin of approximately 10.9%. Its capital efficiency is evident from its ability to generate positive operating cash flow while maintaining modest capital expenditures, indicating effective allocation of resources toward growth and maintenance.

Balance Sheet And Financial Health

Tacmina maintains a robust balance sheet, with cash and equivalents of ¥3.98 billion against total debt of ¥388 million, reflecting a conservative leverage profile. The low debt-to-equity ratio underscores financial stability, providing flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for precision fluid control solutions across multiple industries. Its dividend per share of ¥50 signals a commitment to returning capital to shareholders, supported by consistent profitability and strong cash generation.

Valuation And Market Expectations

With a market capitalization of ¥10.65 billion and a beta of 0.38, Tacmina is perceived as a stable, low-volatility investment. The valuation reflects investor confidence in its niche market positioning and steady financial performance.

Strategic Advantages And Outlook

Tacmina’s strategic advantages include its specialized product offerings, technical expertise, and diversified industrial customer base. The outlook remains positive, supported by global demand for precision fluid control systems and the company’s ability to innovate in high-growth sectors like water treatment and electronics manufacturing.

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