investorscraft@gmail.com

Intrinsic ValueAirman Corporation (6364.T)

Previous Close¥1,930.00
Intrinsic Value
Upside potential
Previous Close
¥1,930.00

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

Hokuetsu Industries Co., Ltd. operates in the industrial machinery sector, specializing in the manufacturing and sale of air compressors and related equipment under the AIRMAN brand. The company serves diverse markets, including construction, manufacturing, and energy, with a product portfolio encompassing engine compressors, generators, motor compressors, and mini-excavators. Its international presence underscores its competitive positioning in niche industrial applications. Hokuetsu leverages decades of engineering expertise to maintain reliability and performance in its product offerings, catering to both domestic and global demand for durable, high-efficiency machinery. The company’s focus on innovation and after-sales support enhances its market differentiation, particularly in regions with stringent operational requirements. While facing competition from larger multinational players, Hokuetsu’s specialized product range and brand reputation allow it to sustain a stable foothold in its core markets.

Revenue Profitability And Efficiency

Hokuetsu reported revenue of JPY 51.9 billion for FY 2024, with net income reaching JPY 5.1 billion, reflecting a net margin of approximately 9.8%. Operating cash flow stood at JPY 3.97 billion, while capital expenditures totaled JPY 2.07 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management and stable demand for its industrial machinery products.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 182.16 highlights Hokuetsu’s earnings power, supported by its focused product line and operational efficiency. The company’s moderate capital expenditures relative to operating cash flow demonstrate prudent capital allocation, with reinvestment directed toward sustaining product quality and market competitiveness.

Balance Sheet And Financial Health

Hokuetsu maintains a solid balance sheet, with JPY 11.65 billion in cash and equivalents against total debt of JPY 1.29 billion, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility for strategic initiatives or economic downturns.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand cycles, with steady performance in recent years. A dividend of JPY 57 per share reflects a commitment to shareholder returns, supported by consistent profitability and a healthy cash position.

Valuation And Market Expectations

With a market capitalization of JPY 52.69 billion and a beta of 0.523, Hokuetsu is perceived as a lower-risk industrial player. The valuation aligns with its stable earnings and niche market positioning, though growth expectations remain tempered by sector cyclicality.

Strategic Advantages And Outlook

Hokuetsu’s strategic advantages lie in its specialized product expertise and brand reliability. The outlook remains stable, with potential growth tied to international expansion and industrial infrastructure development, though macroeconomic factors could influence near-term demand.

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