investorscraft@gmail.com

Intrinsic ValueShibuya Corporation (6340.T)

Previous Close¥3,520.00
Intrinsic Value
Upside potential
Previous Close
¥3,520.00

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

Shibuya Corporation operates as a specialized industrial machinery manufacturer, focusing on packaging and mechatronics systems with a diversified product portfolio. The company serves multiple industries, including beverages, cosmetics, pharmaceuticals, and semiconductors, through its advanced bottling, packaging, and laser cutting systems. Its regenerative medicine and semiconductor manufacturing equipment highlight its technological edge in high-growth sectors. With a strong presence in Japan and international markets, Shibuya leverages its engineering expertise to maintain a competitive position in niche industrial applications. The company’s ability to cater to both traditional and emerging industries underscores its adaptability and innovation-driven market strategy. Its long-standing history since 1931 reinforces its reputation for reliability and precision in industrial automation solutions.

Revenue Profitability And Efficiency

Shibuya reported revenue of ¥115.4 billion for FY2024, with net income of ¥9.8 billion, reflecting a net margin of approximately 8.5%. Operating cash flow stood at ¥10.4 billion, indicating solid cash generation. Capital expenditures of ¥3.3 billion suggest ongoing investments in production capabilities, though free cash flow remains positive. The company’s profitability metrics demonstrate efficient cost management and stable operational performance.

Earnings Power And Capital Efficiency

Diluted EPS of ¥353.54 highlights Shibuya’s earnings power, supported by its diversified industrial clientele. The company’s capital efficiency is evident in its ability to generate consistent profits despite sector-specific cyclicality. Low debt levels relative to cash reserves further underscore prudent financial management, enabling reinvestment in high-margin technologies.

Balance Sheet And Financial Health

Shibuya maintains a robust balance sheet with ¥47.2 billion in cash and equivalents against total debt of ¥4.6 billion, reflecting strong liquidity. The negligible leverage ratio positions the company favorably for strategic acquisitions or R&D initiatives. Its financial health is further reinforced by positive operating cash flow and conservative capital structure.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for advanced packaging and semiconductor systems, though revenue growth trends require closer monitoring. A dividend of ¥105 per share signals a commitment to shareholder returns, with a payout ratio aligned with sustainable earnings. Future expansion may hinge on technological advancements and global market penetration.

Valuation And Market Expectations

With a market cap of ¥86.9 billion and a beta of 0.52, Shibuya is perceived as a stable industrial player with moderate volatility. Valuation multiples should be assessed against peers in the machinery sector, considering its niche expertise and growth potential in regenerative medicine and semiconductor equipment.

Strategic Advantages And Outlook

Shibuya’s strategic advantages lie in its diversified industrial applications and R&D focus. The outlook remains positive, supported by demand for automation and precision machinery. However, global supply chain dynamics and regional competition could influence future performance. The company’s innovation pipeline and operational efficiency will be critical to sustaining long-term growth.

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