investorscraft@gmail.com

Intrinsic ValueAichi Corporation (6345.T)

Previous Close¥1,363.00
Intrinsic Value
Upside potential
Previous Close
¥1,363.00

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

Aichi Corporation operates in the industrial machinery sector, specializing in mechanized vehicles tailored for electric utilities, telecommunications, construction, and other heavy industries. The company’s core revenue model revolves around the design, manufacture, and sale of specialized equipment such as aerial work platforms and digger derricks, which are critical for infrastructure maintenance and development. As a subsidiary of Toyota Industries Corporation, Aichi benefits from strong supply chain integration and technological synergies, enhancing its competitive edge in niche markets. The company serves a global clientele, positioning itself as a reliable provider of high-quality, durable machinery for industrial applications. Its market position is reinforced by decades of expertise and a reputation for innovation in mechanized solutions, particularly in Japan and expanding international markets. Aichi’s focus on utility and construction sectors aligns with long-term infrastructure growth trends, though it faces competition from larger diversified industrial manufacturers.

Revenue Profitability And Efficiency

Aichi Corporation reported revenue of JPY 59.3 billion for the fiscal year ending March 2025, with net income of JPY 6.3 billion, reflecting a healthy profit margin. The company’s operating cash flow of JPY 9.9 billion underscores efficient operational management, while capital expenditures of JPY 3.0 billion indicate ongoing investments in production capabilities. These metrics suggest a balanced approach to growth and profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 84.96 highlights its earnings power, supported by a capital-efficient business model. With minimal total debt of JPY 214.6 million and robust cash reserves of JPY 46.9 billion, Aichi maintains strong liquidity, enabling flexibility for strategic initiatives or shareholder returns without overleveraging.

Balance Sheet And Financial Health

Aichi’s balance sheet is notably strong, with cash and equivalents far exceeding its modest debt obligations. This conservative financial structure provides stability and resilience against economic downturns. The low debt-to-equity ratio further underscores the company’s prudent financial management and capacity to fund future growth organically.

Growth Trends And Dividend Policy

Aichi’s growth is tied to global infrastructure demand, with steady revenue streams from its specialized vehicle segments. The company’s dividend per share of JPY 55 reflects a commitment to returning capital to shareholders, supported by consistent profitability and a solid cash position. Future growth may hinge on expanding its international footprint and leveraging Toyota Industries’ resources.

Valuation And Market Expectations

With a market capitalization of JPY 102.7 billion and a beta of 0.21, Aichi is perceived as a stable, low-volatility investment. The valuation reflects its niche market position and reliable earnings, though investor expectations may be tempered by the cyclical nature of its end markets.

Strategic Advantages And Outlook

Aichi’s strategic advantages include its Toyota Industries affiliation, specialized product portfolio, and strong balance sheet. The outlook remains positive, driven by infrastructure investment trends, though the company must navigate competitive pressures and global supply chain dynamics to sustain 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