investorscraft@gmail.com

Intrinsic ValueTaihei Machinery Works, Limited (6342.T)

Previous Close¥3,135.00
Intrinsic Value
Upside potential
Previous Close
¥3,135.00

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

Taihei Machinery Works, Limited operates in the paper, lumber, and forest products industry, specializing in the manufacturing and sale of plywood and woodworking machinery. The company generates revenue through a diversified product portfolio, including plywood machinery, industrial machines, woodworking machines, and chip-making machines. Its core offerings cater to both domestic and international markets, with exports spanning Asia, the Americas, Europe, and Africa. Taihei Machinery Works leverages its long-standing expertise, established in 1925, to maintain a competitive edge in precision machinery for wood processing. The company’s market position is reinforced by its ability to serve a broad geographic footprint, including emerging markets where demand for wood-based construction materials is growing. While it faces competition from global machinery manufacturers, Taihei differentiates itself through specialized, high-quality equipment tailored for plywood and veneer production. Its focus on innovation and export-driven growth supports its niche positioning in the industrial machinery sector.

Revenue Profitability And Efficiency

Taihei Machinery Works reported revenue of JPY 8.84 billion for FY 2024, with net income of JPY 1.07 billion, reflecting a healthy net margin of approximately 12%. The company’s operating cash flow stood at JPY 1.69 billion, indicating strong cash generation from core operations. Capital expenditures were modest at JPY -131 million, suggesting disciplined reinvestment relative to cash flow.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 762.83 underscores its earnings power, supported by efficient operations and a focused product mix. With a robust cash position of JPY 4.19 billion and manageable total debt of JPY 821 million, Taihei maintains a conservative capital structure, enabling flexibility for growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Taihei’s balance sheet is solid, with cash and equivalents exceeding total debt by a wide margin, reflecting low financial risk. The company’s net cash position provides a cushion against market volatility and supports ongoing operations without reliance on external financing. Its conservative leverage ratio aligns with its stable, cash-generative business model.

Growth Trends And Dividend Policy

Growth appears steady, driven by international demand for woodworking machinery, particularly in emerging markets. The company’s dividend per share of JPY 105 indicates a commitment to returning capital to shareholders, though payout ratios remain sustainable given its earnings and cash flow. Future growth may hinge on expanding its export footprint or introducing advanced machinery solutions.

Valuation And Market Expectations

With a market capitalization of JPY 3.82 billion, Taihei trades at a P/E ratio of approximately 3.6x, suggesting undervaluation relative to earnings. The low beta of 0.162 implies minimal correlation with broader market movements, appealing to risk-averse investors. Market expectations likely center on sustained export performance and margin stability.

Strategic Advantages And Outlook

Taihei’s strategic advantages include its niche expertise, global distribution network, and strong balance sheet. The outlook remains positive, supported by demand for wood-processing machinery in construction and manufacturing. Risks include exposure to cyclical industries and currency fluctuations, but the company’s financial resilience positions it well for long-term stability.

Sources

Company filings, market 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