investorscraft@gmail.com

Intrinsic ValueSuzumo Machinery Company Limited (6405.T)

Previous Close¥1,408.00
Intrinsic Value
Upside potential
Previous Close
¥1,408.00

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

Suzumo Machinery Company Limited is a specialized industrial machinery manufacturer focused on food preparation automation, particularly for rice-based dishes like sushi. The company operates in the niche but globally relevant market of kitchen automation, serving small kitchens, restaurants, and food production facilities. Its product portfolio includes rice washers, sushi robots, rice ball makers, and complementary accessories, positioning it as a one-stop solution for automated rice dish preparation. Suzumo’s competitive edge lies in its deep expertise in Japanese culinary automation, which has gained traction internationally due to the globalization of sushi and Asian cuisine. The company’s machinery is designed for efficiency and consistency, addressing labor shortages and standardization needs in the food service industry. While it faces competition from broader industrial kitchen equipment providers, Suzumo’s specialization in rice-based automation allows it to maintain a stronghold in its niche. Its headquarters in Tokyo and global distribution network support its presence in both domestic and international markets, though it remains a small-cap player in the broader industrials sector.

Revenue Profitability And Efficiency

Suzumo reported revenue of JPY 14.51 billion for FY 2024, with net income of JPY 1.14 billion, reflecting a net margin of approximately 7.9%. The company generated JPY 2.29 billion in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled JPY 552 million, indicating moderate reinvestment needs relative to its cash flow generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 88.17, supported by its focused product line and efficient operations. With minimal total debt of JPY 210 million and substantial cash reserves of JPY 6.02 billion, Suzumo maintains a strong balance sheet, allowing for flexibility in funding growth or returning capital to shareholders.

Balance Sheet And Financial Health

Suzumo’s financial health is robust, with cash and equivalents exceeding total debt by a significant margin. The low debt-to-equity structure underscores conservative financial management. Its liquidity position is strong, with ample cash to cover operational and investment needs without reliance on external financing.

Growth Trends And Dividend Policy

The company’s growth is tied to the adoption of automation in food service, particularly in international markets. Suzumo paid a dividend of JPY 34 per share, reflecting a commitment to shareholder returns. However, its small market cap and niche focus may limit aggressive expansion unless demand for sushi automation grows substantially.

Valuation And Market Expectations

With a market capitalization of JPY 24.46 billion and a beta of 0.332, Suzumo is viewed as a low-volatility, niche industrial player. The valuation reflects its stable but specialized business, with investors likely pricing in moderate growth expectations given its focused market segment.

Strategic Advantages And Outlook

Suzumo’s deep expertise in sushi and rice automation provides a defensible niche, but its long-term growth depends on expanding its geographic reach and product innovation. The company’s strong cash position and low leverage offer flexibility, though its outlook remains tied to the adoption trends of automated food preparation globally.

Sources

Company filings, market data

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