investorscraft@gmail.com

Intrinsic ValueDMW Corporation (6365.T)

Previous Close¥5,400.00
Intrinsic Value
Upside potential
Previous Close
¥5,400.00

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

DMW Corporation operates as a specialized industrial machinery manufacturer with a diversified portfolio spanning fluid machinery, wastewater treatment, and energy recovery devices. The company serves both domestic and international markets, leveraging its expertise in engineering and equipment design to cater to industries requiring precision fluid-handling solutions. Its core revenue streams include equipment sales, installation services, and real estate leasing, with a strong emphasis on seawater desalination and dredging-related technologies. DMW holds a niche position in Japan’s industrial machinery sector, supported by its long-standing reputation since its founding in 1910. While not a market leader in scale, its focus on high-margin, specialized equipment allows it to maintain steady demand from infrastructure and environmental sectors. The company’s financial services and real estate segments provide supplementary income, though machinery remains its primary growth driver. Competitive pressures exist from larger industrial conglomerates, but DMW’s technical specialization and aftermarket services help sustain its market relevance.

Revenue Profitability And Efficiency

DMW reported revenue of JPY 24.1 billion for FY 2024, with net income of JPY 1.75 billion, reflecting a net margin of approximately 7.3%. Operating cash flow stood at JPY 730 million, though capital expenditures of JPY 758 million resulted in negative free cash flow. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cash conversion and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 412.98 indicates stable earnings power, supported by its diversified revenue streams. Capital efficiency appears constrained by significant capex relative to operating cash flow, though its low debt (JPY 59 million) and healthy cash reserves (JPY 6.1 billion) provide flexibility for reinvestment or strategic initiatives.

Balance Sheet And Financial Health

DMW maintains a robust balance sheet with JPY 6.1 billion in cash and equivalents against minimal total debt (JPY 59 million), underscoring strong liquidity. Its conservative leverage profile and ample liquidity position it well to navigate cyclical downturns or invest in growth opportunities without undue financial strain.

Growth Trends And Dividend Policy

Growth trends remain modest, with the company prioritizing steady operational execution over aggressive expansion. A dividend of JPY 170 per share reflects a commitment to shareholder returns, though payout ratios are balanced against reinvestment needs in core machinery segments.

Valuation And Market Expectations

With a market cap of JPY 18.2 billion and a beta of 0.35, DMW is perceived as a low-volatility industrial play. Valuation multiples likely reflect its niche positioning and stable but unspectacular growth prospects, with investors valuing its specialization and financial prudence.

Strategic Advantages And Outlook

DMW’s strategic advantages lie in its technical expertise and long-term customer relationships in fluid machinery. The outlook remains stable, with potential growth tied to infrastructure investments in desalination and environmental technologies, though global competition and capex intensity pose ongoing challenges.

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