investorscraft@gmail.com

Intrinsic ValueTokyo Automatic Machinery Works, Ltd. (6360.T)

Previous Close¥3,900.00
Intrinsic Value
Upside potential
Previous Close
¥3,900.00

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 Automatic Machinery Works, Ltd. operates in the industrial machinery sector, specializing in the design, production, and sale of automated packaging and processing systems. The company serves diverse industries, including confectionery, tobacco, and waste management, with a product portfolio encompassing vertical form-fill-seal machines, baling systems, and laborsaving automation solutions. Its international presence underscores its competitive positioning in niche markets where precision and reliability are critical. The firm’s long-standing history since 1908 and technological expertise reinforce its reputation as a trusted provider of specialized machinery. By focusing on innovation and customization, Tokyo Automatic Machinery Works caters to clients requiring high-efficiency solutions, differentiating itself through engineering excellence and after-sales support. The company’s ability to adapt to evolving industrial demands positions it as a resilient player in a capital-intensive sector.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of JPY 13.46 billion and net income of JPY 1.12 billion, reflecting a net margin of approximately 8.3%. Operating cash flow was negative at JPY -1.37 billion, likely due to working capital adjustments or timing differences, while capital expenditures remained modest at JPY -35.5 million, indicating disciplined spending.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 797.46, demonstrating solid earnings generation relative to its market capitalization. The company’s low beta of 0.118 suggests minimal correlation with broader market volatility, highlighting its stability. However, the negative operating cash flow warrants further scrutiny into cash conversion cycles or potential reinvestment needs.

Balance Sheet And Financial Health

Tokyo Automatic Machinery Works maintains a robust balance sheet, with JPY 2.97 billion in cash and equivalents against JPY 1.06 billion in total debt, indicating strong liquidity. The conservative leverage profile supports financial flexibility, though the negative operating cash flow could pressure short-term liquidity if sustained.

Growth Trends And Dividend Policy

The company’s dividend per share of JPY 240 reflects a commitment to shareholder returns, though growth trends are unclear without historical context. Its focus on automation and waste management aligns with global industrial efficiency trends, potentially driving long-term demand for its solutions.

Valuation And Market Expectations

With a market capitalization of JPY 4.16 billion, the company trades at a P/E ratio of approximately 3.7x, suggesting undervaluation relative to earnings. The low beta implies investors perceive it as a defensive holding, though further analysis of sector multiples is needed for context.

Strategic Advantages And Outlook

Tokyo Automatic Machinery Works benefits from its niche expertise and longstanding industry relationships. Its ability to deliver customized automation solutions positions it well for sustained demand, though operational cash flow challenges may require strategic adjustments. The outlook hinges on execution in expanding international markets and maintaining technological leadership.

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