investorscraft@gmail.com

Intrinsic ValueANEST IWATA Corporation (6381.T)

Previous Close¥1,653.00
Intrinsic Value
Upside potential
Previous Close
¥1,653.00

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

ANEST IWATA Corporation operates in the industrial machinery sector, specializing in air energy and coating solutions. The company generates revenue through a diversified portfolio, including air compressors, nitrogen gas generators, vacuum pumps, and coating equipment, serving industries such as manufacturing, semiconductors, automotive refinishing, and healthcare. Its oil-free and energy-efficient technologies position it as a leader in sustainable industrial solutions, particularly in Japan and select international markets. ANEST IWATA’s vertical integration—from equipment manufacturing to renewable energy generation—enhances its competitive edge. The company’s focus on automation and environmental devices aligns with global trends toward efficiency and decarbonization, reinforcing its market relevance. With a nearly century-long legacy, ANEST IWATA maintains strong brand recognition and technical expertise, though it faces competition from global industrial giants. Its niche in precision coating and adhesive systems further differentiates it in specialized industrial applications.

Revenue Profitability And Efficiency

In FY2024, ANEST IWATA reported revenue of ¥53.4 billion, with net income of ¥4.9 billion, reflecting a net margin of approximately 9.2%. Operating cash flow stood at ¥6.8 billion, supported by disciplined cost management. Capital expenditures of ¥2.2 billion indicate ongoing investments in production capacity and technology, though free cash flow remains positive. The company’s asset-light model and focus on high-margin industrial equipment contribute to steady profitability.

Earnings Power And Capital Efficiency

Diluted EPS of ¥122.13 underscores ANEST IWATA’s ability to convert revenue into shareholder returns. The company’s capital efficiency is evident in its moderate debt levels (¥3.1 billion) against ¥14.9 billion in cash, providing flexibility for R&D and strategic initiatives. Its low beta (0.33) suggests resilience to market volatility, though growth may be constrained by its niche focus.

Balance Sheet And Financial Health

ANEST IWATA maintains a robust balance sheet, with cash and equivalents covering nearly 5x total debt. The debt-to-equity ratio is conservative, reflecting a low-risk financial structure. Liquidity is strong, supported by consistent operating cash flow, enabling dividend payments and reinvestment without reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth is likely tied to industrial demand cycles, with opportunities in automation and renewable energy. The company’s ¥45 per share dividend implies a payout ratio of ~37%, balancing shareholder returns with retention for innovation. International expansion and green energy initiatives could drive future growth, though reliance on Japan’s industrial sector remains a key dependency.

Valuation And Market Expectations

At a market cap of ¥55.2 billion, ANEST IWATA trades at ~11x trailing earnings, aligning with industrial machinery peers. Its low beta and stable cash flows may appeal to value investors, but premium valuation hinges on execution in high-growth niches like semiconductor equipment and renewable energy.

Strategic Advantages And Outlook

ANEST IWATA’s strengths lie in its technical expertise, diversified industrial applications, and commitment to sustainability. Challenges include scaling internationally and competing with larger conglomerates. Near-term performance will depend on Japan’s industrial activity, while long-term prospects are tied to automation adoption and energy transition trends.

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