investorscraft@gmail.com

Intrinsic ValueTokyo Kikai Seisakusho, Ltd. (6335.T)

Previous Close¥484.00
Intrinsic Value
Upside potential
Previous Close
¥484.00

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

Tokyo Kikai Seisakusho, Ltd. operates in the industrial machinery sector, specializing in the manufacturing and sale of printing machinery, including newspaper and commercial web offset presses, digital inkjet printing presses, and automation systems. The company also engages in electric power generation and sales, diversifying its revenue streams. With a heritage dating back to 1874, Tokyo Kikai has established a strong presence in Japan's printing machinery market, leveraging its long-standing expertise and technological advancements. The company's product portfolio, including the JETLEADER digital press, positions it as a niche player in an industry increasingly shifting toward digital solutions. Despite competitive pressures from global manufacturers, Tokyo Kikai maintains a stable market position through its focus on innovation and customer-specific solutions. Its ancillary power generation business provides additional stability, though the core printing machinery segment remains its primary revenue driver.

Revenue Profitability And Efficiency

In FY 2024, Tokyo Kikai reported revenue of JPY 9.32 billion but recorded a net loss of JPY 83.3 million, reflecting operational challenges. The negative diluted EPS of JPY 9.55 underscores profitability pressures, though strong operating cash flow of JPY 2.28 billion suggests effective working capital management. Capital expenditures were minimal at JPY 30.6 million, indicating a conservative investment approach amid uncertain market conditions.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with negative net income highlighting margin pressures. However, robust operating cash flow relative to revenue suggests efficient cash conversion. Low capital expenditures imply limited reinvestment, potentially affecting long-term growth but preserving liquidity. The absence of significant debt (JPY 53.8 million) further underscores a conservative financial strategy.

Balance Sheet And Financial Health

Tokyo Kikai maintains a strong liquidity position, with cash and equivalents of JPY 8.51 billion, far exceeding its modest total debt of JPY 53.8 million. This low leverage ratio indicates minimal financial risk, supported by a debt-free operational structure. The balance sheet reflects a conservative approach, prioritizing stability over aggressive expansion.

Growth Trends And Dividend Policy

Revenue trends remain flat, with profitability challenges persisting in FY 2024. The company did not distribute dividends, aligning with its loss-making position and focus on preserving capital. Growth initiatives appear limited, with minimal capex signaling a cautious stance toward expansion in the near term.

Valuation And Market Expectations

With a market cap of JPY 3.06 billion, the company trades at a low multiple, reflecting investor skepticism about its earnings recovery. The low beta of 0.24 suggests minimal correlation with broader market movements, typical for niche industrial players. Market expectations remain subdued given the lack of near-term catalysts.

Strategic Advantages And Outlook

Tokyo Kikai's strategic advantages lie in its specialized printing machinery expertise and stable ancillary power business. However, the outlook remains cautious due to profitability challenges and limited growth investments. The company's strong balance sheet provides resilience, but a turnaround in core operations is needed to drive long-term value.

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