investorscraft@gmail.com

Intrinsic ValueFujitec Co., Ltd. (6406.T)

Previous Close¥5,665.00
Intrinsic Value
Upside potential
Previous Close
¥5,665.00

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

Fujitec Co., Ltd. is a leading global player in the elevator and escalator industry, specializing in the research, development, manufacturing, and maintenance of vertical transportation systems. The company serves a diverse clientele, including commercial, residential, and institutional sectors, with installations in office buildings, hotels, shopping centers, and museums. Its geographic footprint spans Japan, the Americas, Europe, the Middle East, South Asia, and East Asia, positioning it as a key competitor in both mature and emerging markets. Fujitec’s revenue model is anchored in equipment sales, installation services, and long-term maintenance contracts, which provide recurring income streams. The company differentiates itself through technological innovation, energy-efficient solutions, and a strong reputation for reliability. In a highly competitive sector dominated by global giants, Fujitec maintains a niche by focusing on high-quality, customized solutions and responsive service. Its regional diversification helps mitigate market-specific risks while capitalizing on urbanization trends in Asia and infrastructure development globally.

Revenue Profitability And Efficiency

Fujitec reported revenue of JPY 229.4 billion for FY 2024, with net income of JPY 17.8 billion, reflecting a steady operational performance. The diluted EPS of JPY 228.44 indicates efficient earnings distribution among shareholders. Operating cash flow stood at JPY 17.5 billion, though capital expenditures of JPY 3.2 billion suggest ongoing investments in capacity and technology. The company’s profitability metrics demonstrate resilience in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by a balanced mix of equipment sales and high-margin maintenance services. With a modest total debt of JPY 5.9 billion and substantial cash reserves of JPY 80.6 billion, Fujitec maintains strong capital efficiency. Its ability to generate consistent operating cash flow underscores disciplined financial management and a sustainable business model.

Balance Sheet And Financial Health

Fujitec’s balance sheet is robust, with JPY 80.6 billion in cash and equivalents against total debt of JPY 5.9 billion, indicating a low-leverage position. This financial stability provides flexibility for strategic investments or shareholder returns. The company’s conservative debt profile and healthy liquidity position it well to navigate cyclical industry demands.

Growth Trends And Dividend Policy

Fujitec’s growth is driven by urbanization and infrastructure development, particularly in Asia. The company has maintained a shareholder-friendly dividend policy, with a dividend per share of JPY 165, reflecting a commitment to returning capital. While growth may be moderate in mature markets, expansion in emerging regions offers long-term opportunities.

Valuation And Market Expectations

With a market capitalization of JPY 449.6 billion and a beta of 0.038, Fujitec is perceived as a low-volatility stock. The valuation reflects its stable earnings and defensive industry positioning. Investors likely expect steady performance, supported by recurring maintenance revenue and geographic diversification.

Strategic Advantages And Outlook

Fujitec’s strategic advantages include its technological expertise, strong service network, and regional diversification. The outlook remains positive, supported by global urbanization trends and demand for energy-efficient transportation solutions. However, competitive pressures and macroeconomic uncertainties could pose challenges. The company’s financial strength positions it to capitalize on growth opportunities while maintaining stability.

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