investorscraft@gmail.com

Intrinsic ValueOriental Chain Mfg. Co., Ltd. (6380.T)

Previous Close¥3,555.00
Intrinsic Value
Upside potential
Previous Close
¥3,555.00

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

Oriental Chain Mfg. Co., Ltd. operates in the industrial manufacturing sector, specializing in the production and sale of roller chains and related components. The company serves diverse industries, including agriculture, automotive, and heavy machinery, with a product portfolio that includes standard roller chains, corrosion-resistant variants, and specialized conveyor chains. Its market position is reinforced by a long-standing reputation for reliability and precision engineering, dating back to its founding in 1947. The company’s revenue model is driven by both domestic and international sales, leveraging Japan’s industrial base while catering to global demand for high-quality chain solutions. Competitive differentiation lies in its ability to offer customized chains for niche applications, such as heat-resistant or self-lubricating designs, which appeal to clients with stringent operational requirements. Despite operating in a mature industry, Oriental Chain maintains relevance through continuous product innovation and adherence to stringent quality standards.

Revenue Profitability And Efficiency

For FY 2024, Oriental Chain reported revenue of JPY 4.08 billion, with net income of JPY 149 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 322 million, indicating efficient working capital management, though capital expenditures of JPY 298 million suggest ongoing investments in production capabilities. The company’s ability to generate positive cash flow despite competitive pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 107.58 highlights its earnings power relative to its share count. While net income margins are relatively thin, the consistent generation of operating cash flow demonstrates effective capital allocation. The balance between reinvestment and profitability suggests a focus on sustaining long-term growth rather than short-term earnings maximization.

Balance Sheet And Financial Health

Oriental Chain’s balance sheet shows JPY 407 million in cash and equivalents against total debt of JPY 1.55 billion, indicating a leveraged but manageable financial position. The debt level, while significant, is offset by stable cash flow generation, suggesting the company can service its obligations without immediate liquidity concerns.

Growth Trends And Dividend Policy

Growth trends appear muted, with the company operating in a mature market. However, its dividend per share of JPY 30 reflects a commitment to returning value to shareholders, supported by consistent, albeit modest, profitability. The lack of aggressive expansion signals a focus on maintaining stability rather than pursuing high-risk growth strategies.

Valuation And Market Expectations

With a market capitalization of JPY 2.62 billion and a negative beta of -0.216, Oriental Chain is perceived as a low-volatility investment, possibly appealing to defensive investors. The valuation reflects market expectations of steady, unspectacular performance, aligned with its niche industrial focus.

Strategic Advantages And Outlook

Oriental Chain’s strategic advantages lie in its specialized product offerings and entrenched industry relationships. The outlook remains stable, with the company likely to benefit from sustained demand in its core markets. However, growth may depend on its ability to innovate and expand into adjacent product categories or geographic regions.

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