investorscraft@gmail.com

Intrinsic ValueSankyo Co., Ltd. (6417.T)

Previous Close¥2,415.50
Intrinsic Value
Upside potential
Previous Close
¥2,415.50

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

Sankyo Co., Ltd. is a Japanese company specializing in the manufacturing and sale of pachinko and pachislot machines, along with related components and systems. Operating primarily in Japan, the company serves the gambling and entertainment sector, which is a significant segment of the country's consumer cyclical industry. Its core revenue streams derive from the Pachinko Machines Business and Pachislot Machines Business, which produce and distribute gaming machines under the SANKYO and Bisty brands. Additionally, the Ball Bearing Supply Systems Business provides essential equipment for gaming parlors, while the Other Businesses segment includes real estate rentals and general molded parts sales. Sankyo holds a strong position in Japan's niche gaming market, leveraging its long-standing brand recognition and technological expertise in mechanical gaming systems. The company's diversified operations, including mobile content services and a golf club, further enhance its market resilience. Despite regulatory challenges in Japan's gambling industry, Sankyo maintains steady demand due to its established customer base and reputation for reliability.

Revenue Profitability And Efficiency

In FY 2024, Sankyo reported revenue of JPY 199.1 billion, with net income reaching JPY 53.8 billion, reflecting a robust profit margin. The company's diluted EPS stood at JPY 201.42, indicating strong earnings per share performance. Operating cash flow was healthy at JPY 47.6 billion, while capital expenditures were modest at JPY -2.97 billion, suggesting disciplined investment in growth and maintenance.

Earnings Power And Capital Efficiency

Sankyo demonstrates solid earnings power, with net income accounting for approximately 27% of revenue. The absence of total debt and a substantial cash position of JPY 130.4 billion highlight efficient capital management. The company's ability to generate consistent profits without leverage underscores its financial stability and operational efficiency in a competitive market.

Balance Sheet And Financial Health

Sankyo's balance sheet is notably strong, with JPY 130.4 billion in cash and equivalents and no debt. This zero-leverage position provides significant financial flexibility and reduces risk. The company's equity base is well-supported by retained earnings, reflecting prudent financial stewardship and a conservative approach to capital structure.

Growth Trends And Dividend Policy

Sankyo's growth is tied to the cyclical demand for pachinko and pachislot machines in Japan. The company has maintained a dividend payout, with JPY 100 per share in FY 2024, signaling a commitment to shareholder returns. However, long-term growth may face headwinds from regulatory changes and shifting consumer preferences in the gaming industry.

Valuation And Market Expectations

With a market capitalization of JPY 537.4 billion and a beta of 0.098, Sankyo is perceived as a low-volatility investment. The company's valuation reflects its stable earnings and strong cash position, though investor sentiment may be cautious due to sector-specific risks and limited international diversification.

Strategic Advantages And Outlook

Sankyo's strategic advantages include its entrenched market position, brand loyalty, and debt-free balance sheet. The company's focus on mechanical gaming systems differentiates it from digital competitors. However, the outlook remains contingent on domestic demand stability and potential regulatory shifts. Diversification into ancillary businesses like mobile content and real estate may provide additional growth avenues.

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