investorscraft@gmail.com

Intrinsic ValueMeiji Machine Co., Ltd. (6334.T)

Previous Close¥418.00
Intrinsic Value
Upside potential
Previous Close
¥418.00

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

Meiji Machine Co., Ltd. operates as a specialized industrial machinery manufacturer with a diversified portfolio catering to grain milling, material handling, and processing industries. The company’s core revenue model revolves around designing and manufacturing milling machines, separators, mixers, and automated packaging systems, alongside ancillary equipment like pneumatic machinery and LED lighting solutions. Its niche expertise in grain processing equipment positions it as a key supplier in Japan’s agricultural and food production sectors. Beyond machinery, Meiji Machine has expanded into renewable energy with solar power generation and innovative projects like mechanical parking systems, reflecting a strategic pivot toward sustainability and urban infrastructure. The company’s agency partnerships for heat-insulating paint and LED products further diversify its revenue streams, though its market share remains concentrated domestically. While not a dominant global player, Meiji Machine’s long-standing reputation since 1899 and vertically integrated manufacturing capabilities provide stability in its core industrial niche.

Revenue Profitability And Efficiency

In FY2024, Meiji Machine reported revenue of ¥4.9 billion, with net income of ¥314 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at ¥964 million, underscoring efficient working capital management. Capital expenditures of ¥511 million indicate ongoing investments in production capacity, though the company maintains a conservative approach with a low beta of 0.275, suggesting minimal volatility relative to the market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥27.88 demonstrates modest but stable earnings power, supported by its specialized industrial focus. Operating cash flow coverage of capital expenditures (1.9x) highlights prudent capital allocation, while its debt-to-equity structure remains manageable given its ¥2.45 billion cash position against ¥1.64 billion total debt.

Balance Sheet And Financial Health

Meiji Machine’s balance sheet reflects liquidity strength, with cash and equivalents covering 150% of total debt. A debt-to-equity ratio of approximately 0.67 suggests a balanced capital structure, though the company’s modest market cap of ¥3.04 billion limits aggressive leverage. The absence of significant financial distress signals is aligned with its low-risk industrial niche.

Growth Trends And Dividend Policy

Growth appears incremental, tied to Japan’s agricultural and infrastructure sectors, with no explicit guidance on expansion. A dividend of ¥4 per share implies a payout ratio of around 14%, indicating a conservative but shareholder-friendly policy. The solar power and parking system ventures may offer long-term growth optionality, though contributions remain marginal.

Valuation And Market Expectations

Trading at a P/E of approximately 9.7x (based on FY2024 EPS), the market prices Meiji Machine as a stable, low-growth industrial player. The low beta and niche positioning suggest investors prioritize resilience over high returns, with limited expectations for disruptive innovation or international expansion.

Strategic Advantages And Outlook

Meiji Machine’s century-long expertise in grain milling machinery provides a durable competitive moat in its core market. Diversification into renewable energy and urban infrastructure could mitigate cyclical risks, though execution remains key. The outlook is stable, with steady demand from food processing and potential upside from Japan’s sustainability initiatives.

Sources

Company filings, Tokyo Stock Exchange data

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