investorscraft@gmail.com

Intrinsic ValueTsubakimoto Chain Co. (6371.T)

Previous Close¥2,367.00
Intrinsic Value
Upside potential
Previous Close
¥2,367.00

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

Tsubakimoto Chain Co. is a leading industrial machinery manufacturer specializing in power transmission, motion control, mobility, and materials handling systems. The company serves diverse industries, including automotive, semiconductor, steel, food distribution, and life sciences, with products such as drive chains, timing belts, linear actuators, and EV charging systems. Its global footprint spans Japan, the Americas, Europe, and Asia, reinforcing its role as a critical supplier of precision-engineered components. Tsubakimoto Chain leverages decades of engineering expertise to maintain a competitive edge in reliability and innovation, particularly in automation and electrification trends. The company’s diversified segment approach mitigates sector-specific risks while capitalizing on industrial demand for efficiency-enhancing solutions. Its materials handling systems, such as automated conveyance and bulk handling equipment, cater to high-growth logistics and manufacturing automation markets, positioning it as a key enabler of Industry 4.0 advancements.

Revenue Profitability And Efficiency

Tsubakimoto Chain reported revenue of JPY 266.8 billion for FY 2024, with net income of JPY 18.6 billion, reflecting a steady operational performance. Operating cash flow stood at JPY 38.6 billion, supported by disciplined cost management. Capital expenditures of JPY 10.8 billion indicate ongoing investments in production capabilities, aligning with long-term growth initiatives in automation and electrification.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 170.55 underscores its earnings stability, driven by high-margin segments like motion control and mobility. With a moderate debt-to-equity profile and efficient asset utilization, Tsubakimoto Chain maintains robust capital efficiency, reinvesting cash flows into R&D and strategic expansions to sustain technological leadership.

Balance Sheet And Financial Health

Tsubakimoto Chain’s balance sheet remains solid, with JPY 77.3 billion in cash and equivalents against JPY 30.9 billion in total debt. This liquidity position supports flexibility for acquisitions or shareholder returns. The conservative leverage ratio reflects prudent financial management, reducing vulnerability to macroeconomic volatility.

Growth Trends And Dividend Policy

The company benefits from secular demand for automation and EV components, though growth is tempered by cyclical industrial spending. A dividend of JPY 80 per share signals a commitment to shareholder returns, with a payout ratio balanced against reinvestment needs. Regional expansion and product innovation are key drivers for mid-term revenue growth.

Valuation And Market Expectations

At a market cap of JPY 185 billion, Tsubakimoto Chain trades at a moderate valuation, reflecting its niche leadership and stable cash flows. The low beta (0.397) suggests defensive characteristics, appealing to investors seeking industrial exposure with lower volatility. Market expectations hinge on execution in high-growth segments like EV infrastructure and smart logistics.

Strategic Advantages And Outlook

Tsubakimoto Chain’s strengths lie in its diversified industrial applications, technological expertise, and global distribution network. Near-term challenges include supply chain normalization and input cost pressures, but long-term prospects are bolstered by automation adoption and electrification trends. Strategic focus on high-value solutions should sustain margins and market share.

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