investorscraft@gmail.com

Intrinsic ValueOgura Clutch Co.,Ltd. (6408.T)

Previous Close¥3,650.00
Intrinsic Value
Upside potential
Previous Close
¥3,650.00

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

Ogura Clutch Co., Ltd. operates as a specialized manufacturer of clutches and brakes, serving diverse industrial and automotive applications. The company’s product portfolio includes clutch brakes for office automation equipment, machine tools, and industrial machinery, alongside niche automotive components like superchargers and powertrain solenoids. Its expertise in precision engineering positions it as a key supplier for both general industrial use and high-performance automotive sectors, including racing. Ogura Clutch maintains a strong presence in Japan while expanding internationally, leveraging its legacy of innovation since its founding in 1938. The company’s focus on reliability and performance has cemented its reputation in demanding applications, though it faces competition from global industrial component manufacturers. Its diversified client base across office equipment, construction machinery, and automotive aftermarkets provides stability, but reliance on industrial cycles introduces volatility. The firm’s ability to adapt to electrification trends in automotive and industrial sectors will be critical for long-term growth.

Revenue Profitability And Efficiency

Ogura Clutch reported revenue of ¥43.5 billion for FY 2024, but net income stood at a loss of ¥598 million, reflecting margin pressures or operational challenges. Operating cash flow of ¥2.9 billion suggests some liquidity generation, though capital expenditures of ¥2.2 billion indicate ongoing investments. The negative diluted EPS of ¥399.73 underscores profitability struggles, likely tied to cost inflation or competitive pricing dynamics in its core markets.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power in the fiscal year. Operating cash flow, while positive, may not fully offset high capital expenditures, signaling constrained free cash flow generation. The balance between reinvestment and profitability will be pivotal for improving capital efficiency, particularly as debt levels remain elevated relative to cash reserves.

Balance Sheet And Financial Health

Ogura Clutch holds ¥8.7 billion in cash against ¥20.5 billion in total debt, indicating a leveraged position. The debt burden could strain liquidity if profitability does not recover. The modest cash cushion and high debt-to-equity ratio suggest financial flexibility is limited, necessitating careful management of working capital and refinancing risks.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of ¥50 per share, signaling commitment to shareholder returns. Growth prospects depend on demand from industrial and automotive sectors, which are cyclical. International expansion and product innovation could drive recovery, but near-term trends remain uncertain given the FY 2024 earnings decline.

Valuation And Market Expectations

With a market cap of ¥5.1 billion and a beta of 0.098, the stock exhibits low volatility but trades at a discount, likely reflecting its recent losses. Investors may be pricing in skepticism about a near-term turnaround, though the dividend yield could attract income-focused shareholders if sustained.

Strategic Advantages And Outlook

Ogura Clutch’s niche expertise in clutches and brakes provides a competitive edge, but its outlook hinges on operational improvements and sector demand. Electrification trends pose both risks and opportunities for its product lines. Strategic focus on high-margin segments and cost optimization will be critical to restoring profitability and reducing leverage over the medium term.

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