investorscraft@gmail.com

Intrinsic ValueDaifuku Co., Ltd. (6383.T)

Previous Close¥5,538.00
Intrinsic Value
Upside potential
Previous Close
¥5,538.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Daifuku Co., Ltd. is a global leader in material handling and logistics automation, serving diverse industries such as e-commerce, retail, automotive, semiconductors, and airports. The company’s core revenue model revolves around end-to-end solutions, including consulting, engineering, manufacturing, and after-sales services for automated warehousing, transport systems, and cleanroom logistics. Its specialized offerings, such as baggage handling systems for airports and semiconductor manufacturing solutions, position it as a critical enabler of industrial and technological efficiency. Daifuku’s competitive edge lies in its integrated approach, combining hardware, software, and controls to optimize supply chains and production workflows. With a strong presence in Japan and international markets, the company benefits from long-term customer relationships and recurring revenue from maintenance and upgrades. Its focus on high-growth sectors like e-commerce and advanced manufacturing ensures sustained demand for its automation expertise.

Revenue Profitability And Efficiency

Daifuku reported revenue of ¥750.97 billion for FY 2024, with net income of ¥76.12 billion, reflecting a net margin of approximately 10.1%. Operating cash flow stood at ¥116.13 billion, demonstrating robust cash generation. Capital expenditures were modest at ¥11.88 billion, indicating efficient reinvestment relative to revenue. The company’s profitability metrics suggest disciplined cost management and scalability in its project-based business model.

Earnings Power And Capital Efficiency

Diluted EPS of ¥196.14 underscores Daifuku’s earnings strength, supported by high-margin service segments and recurring revenue streams. The company’s capital efficiency is evident in its ability to generate significant operating cash flow (¥116.13 billion) while maintaining low leverage, with total debt at ¥69.22 billion against cash reserves of ¥220.40 billion. This balance allows for strategic investments without compromising financial flexibility.

Balance Sheet And Financial Health

Daifuku maintains a solid balance sheet, with ¥220.40 billion in cash and equivalents against ¥69.22 billion in total debt, yielding a net cash position. This conservative leverage profile, combined with strong liquidity, positions the company to navigate cyclical demand and invest in growth initiatives. The low debt-to-equity ratio further reinforces its financial stability.

Growth Trends And Dividend Policy

Daifuku’s growth is driven by global automation trends, particularly in e-commerce and semiconductor manufacturing. The company’s dividend per share of ¥64 reflects a balanced approach to shareholder returns, prioritizing reinvestment while maintaining a modest payout ratio. Its capital allocation strategy aligns with long-term industry tailwinds, ensuring sustainable expansion.

Valuation And Market Expectations

With a market cap of ¥1.33 trillion and a beta of 0.68, Daifuku trades with lower volatility than the broader market, reflecting its stable cash flows and defensive industry positioning. The valuation suggests investor confidence in its ability to capitalize on automation megatrends, though sector-specific risks such as project delays remain a consideration.

Strategic Advantages And Outlook

Daifuku’s integrated solutions, technological expertise, and global footprint provide durable competitive advantages. The company is well-positioned to benefit from increasing automation adoption across industries, though macroeconomic headwinds and supply chain disruptions could pose near-term challenges. Its focus on high-growth verticals and aftermarket services supports a positive long-term outlook.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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