investorscraft@gmail.com

Intrinsic ValueShowa Shinku Co., Ltd. (6384.T)

Previous Close¥1,592.00
Intrinsic Value
Upside potential
Previous Close
¥1,592.00

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

Showa Shinku Co., Ltd. operates in the industrial machinery sector, specializing in vacuum equipment and components critical for advanced manufacturing processes. The company serves a niche market, providing vacuum evaporation, sputtering, ion plating, and dry etching equipment, primarily to electronic component manufacturers, research institutions, and universities. Its product portfolio includes high-precision tools for thin-film deposition and metallurgical applications, positioning it as a key supplier in Japan's high-tech industrial ecosystem. Showa Shinku’s market position is reinforced by its long-standing expertise, dating back to 1953, and its ability to cater to specialized demands in semiconductor and optical device manufacturing. While it faces competition from global players, its focus on precision and reliability helps maintain its relevance in domestic and research-oriented markets. The company’s revenue model relies on capital equipment sales and aftermarket services, with a customer base that values technical support and customization.

Revenue Profitability And Efficiency

In FY 2024, Showa Shinku reported revenue of ¥7.46 billion, with net income of ¥164 million, reflecting modest profitability. Operating cash flow stood at ¥1.08 billion, indicating efficient cash generation relative to its earnings. Capital expenditures were minimal at ¥81 million, suggesting a lean operational approach. The company’s ability to maintain positive cash flow despite thin margins highlights its disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥26.67 underscores its limited but stable earnings power. With a cash balance of ¥5.36 billion and total debt of ¥579 million, Showa Shinku maintains a strong liquidity position. Its capital efficiency is evident in its low leverage and ability to fund operations internally, though its return on equity remains constrained by the capital-intensive nature of its business.

Balance Sheet And Financial Health

Showa Shinku’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. The company’s net cash position provides flexibility for strategic investments or shareholder returns. Its conservative financial structure mitigates risks associated with cyclical demand in the industrial machinery sector.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting the challenges of a mature niche market. The company’s dividend payout of ¥70 per share signals a commitment to returning capital to shareholders, supported by its strong cash reserves. However, long-term growth may depend on technological advancements or expansion into adjacent markets.

Valuation And Market Expectations

With a market cap of ¥8.25 billion and a beta of 0.22, Showa Shinku is perceived as a low-volatility stock. Its valuation reflects its stable but slow-growth profile, with investors likely valuing its cash-rich balance sheet and dividend yield over aggressive expansion prospects.

Strategic Advantages And Outlook

Showa Shinku’s strategic advantages lie in its specialized expertise and entrenched relationships in Japan’s industrial and research sectors. The outlook remains steady, with potential upside from increased demand for precision vacuum equipment in semiconductor and advanced materials manufacturing. However, global competition and technological shifts 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