investorscraft@gmail.com

Intrinsic ValueSintokogio,Ltd. (6339.T)

Previous Close¥1,139.00
Intrinsic Value
Upside potential
Previous Close
¥1,139.00

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

Sintokogio, Ltd. operates as a diversified industrial machinery company specializing in foundry, surface treatment, environmental, and material handling equipment. Its core revenue model is driven by manufacturing and selling high-precision machinery and systems tailored for industries such as automotive, shipbuilding, aviation, and steel. The company’s product portfolio includes green sand molding machines, shot blasting systems, dust collectors, and servo press machines, catering to both domestic and international markets. Sintokogio holds a strong position in niche segments like foundry equipment and surface treatment, where its technological expertise and long-standing relationships with industrial clients provide a competitive edge. The company’s focus on innovation, particularly in automation and environmental solutions, aligns with global trends toward sustainable manufacturing. Its diversified offerings mitigate sector-specific risks while allowing cross-selling opportunities across its customer base.

Revenue Profitability And Efficiency

In FY 2024, Sintokogio reported revenue of ¥115.5 billion, with net income of ¥8.7 billion, reflecting a net margin of approximately 7.5%. Operating cash flow stood at ¥5.9 billion, though capital expenditures of ¥3.1 billion indicate ongoing investments in production capabilities. The company’s profitability metrics suggest stable operational efficiency, supported by its diversified industrial clientele and recurring demand for precision machinery.

Earnings Power And Capital Efficiency

Sintokogio’s diluted EPS of ¥166.22 underscores its earnings power, driven by steady demand in core markets like automotive and steel. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite significant capex, though its modest beta of 0.137 indicates lower volatility relative to the broader market, typical for industrial machinery firms with stable revenue streams.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with ¥43.2 billion in cash and equivalents against ¥14.9 billion in total debt, providing ample liquidity. This conservative leverage profile supports financial flexibility for strategic investments or acquisitions. The strong cash position also mitigates risks associated with cyclical demand in its end markets.

Growth Trends And Dividend Policy

Sintokogio’s growth is tied to industrial automation and environmental solutions, with its international operations offering expansion potential. The company paid a dividend of ¥44 per share, reflecting a commitment to shareholder returns. However, its growth trajectory may be tempered by reliance on capital-intensive manufacturing and cyclical industry demand.

Valuation And Market Expectations

With a market cap of ¥42.7 billion, Sintokogio trades at a P/E ratio of approximately 4.9x, suggesting undervaluation relative to peers. The low beta implies muted market expectations, though its niche expertise and solid balance sheet could attract value-oriented investors seeking exposure to industrial machinery.

Strategic Advantages And Outlook

Sintokogio’s strategic advantages lie in its technological specialization, diversified product lines, and entrenched relationships in key industries. The company is well-positioned to benefit from trends in automation and sustainability, though its outlook depends on global industrial activity. Prudent capital allocation and a focus on high-margin segments should support steady performance.

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