investorscraft@gmail.com

Intrinsic ValueFuji Seiki Co.,Ltd. (6400.T)

Previous Close¥320.00
Intrinsic Value
Upside potential
Previous Close
¥320.00

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

Fuji Seiki Co., Ltd. operates as a specialized manufacturer of precision molds, molding systems, and high-tolerance components, serving industries such as automotive, consumer electronics, and packaging. The company’s core revenue model hinges on the production of ultra-precise plastic and metal parts, including light guide plates, optical components, and automotive inserts, leveraging its expertise in injection molding and sheet metal pressing. Its market position is reinforced by a diversified client base across Japan and international markets, catering to demand for miniaturized and high-performance components in advanced manufacturing. Fuji Seiki distinguishes itself through technical precision and adaptability, supplying critical parts for digital cameras, food containers, and automotive systems. While the company operates in a competitive industrial machinery sector, its niche focus on small, high-precision molds and components provides a defensible position. However, exposure to cyclical end-markets like automotive and consumer electronics introduces revenue volatility. The firm’s long-standing presence since 1955 underscores its operational resilience, though it faces margin pressures from material costs and global supply chain dynamics.

Revenue Profitability And Efficiency

Fuji Seiki reported revenue of JPY 8.25 billion for FY 2024, with net income of JPY 139 million, reflecting a narrow net margin of 1.7%. Diluted EPS stood at JPY 17.19, indicating modest earnings power. Operating cash flow of JPY 856 million suggests reasonable liquidity generation, though capital expenditures of JPY -667 million highlight ongoing investments in production capacity. The company’s profitability metrics underscore challenges in scaling margins amid input cost inflation.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 17.19 and operating cash flow of JPY 856 million demonstrate limited but stable earnings capacity. Capital expenditures nearly offset operating cash flow, indicating reinvestment needs to maintain technological competitiveness. The balance between earnings and reinvestment suggests a focus on sustaining niche capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

Fuji Seiki holds JPY 1.46 billion in cash against total debt of JPY 3.53 billion, reflecting a leveraged but manageable position. The debt load may constrain financial flexibility, particularly given the capital-intensive nature of precision manufacturing. Liquidity appears adequate, with operating cash flow covering interest obligations, but sustained profitability is critical to deleveraging.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend payout of JPY 7 per share implies a conservative distribution policy, prioritizing operational stability. The company’s focus on precision components aligns with long-term industrial demand, though near-term growth may hinge on automotive and electronics sector recovery.

Valuation And Market Expectations

With a market cap of JPY 2.04 billion and a beta of 1.7, Fuji Seiki is priced as a high-risk, small-cap industrial player. The modest P/E ratio inferred from EPS suggests muted market expectations, likely reflecting cyclical exposure and margin pressures.

Strategic Advantages And Outlook

Fuji Seiki’s technical expertise in precision molding provides a competitive edge, but its outlook is tempered by sector cyclicality and leverage. Strategic focus on high-margin niche applications and cost discipline could enhance resilience, though macroeconomic headwinds remain a risk.

Sources

Company filings, Tokyo Stock Exchange data

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