investorscraft@gmail.com

Intrinsic ValueJapan Cash Machine Co., Ltd. (6418.T)

Previous Close¥1,015.00
Intrinsic Value
Upside potential
Previous Close
¥1,015.00

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

Japan Cash Machine Co., Ltd. operates in the business equipment and supplies sector, specializing in money-handling and amusement center machines. The company’s core revenue model is driven by the development, manufacturing, and sale of bill validator units, ATMs, ticketing machines, and kiosk terminals under the JCM brand. Its diversified client base spans casinos, banking, transportation, retail, and amusement sectors, positioning it as a niche player in automated transaction solutions. With a strong presence in Japan and international markets, JCM leverages its technical expertise to serve industries requiring high-reliability cash-handling systems. The company’s focus on innovation and customization allows it to maintain a competitive edge in specialized markets such as gaming and vending. Its long-standing reputation since 1955 reinforces its credibility in delivering durable and secure financial automation products.

Revenue Profitability And Efficiency

In FY 2024, Japan Cash Machine reported revenue of JPY 31.61 billion, with net income reaching JPY 3.28 billion, reflecting a healthy profit margin. However, operating cash flow was negative at JPY -4.93 billion, likely due to working capital adjustments or timing differences. Capital expenditures were modest at JPY -886 million, indicating disciplined investment in maintaining operational capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at JPY 112.59, demonstrating solid earnings power relative to its market capitalization. While operating cash flow was negative, the strong net income suggests effective cost management. The balance between profitability and reinvestment will be critical for sustaining growth in its niche markets.

Balance Sheet And Financial Health

Japan Cash Machine maintains a robust liquidity position with JPY 12.52 billion in cash and equivalents, offset by total debt of JPY 11.09 billion. This suggests a manageable leverage ratio, supported by its profitable operations. The company’s financial health appears stable, with sufficient liquidity to meet short-term obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

The company’s growth trajectory is supported by demand for automated transaction solutions in gaming and retail. A dividend of JPY 40 per share indicates a commitment to shareholder returns, though payout sustainability depends on future cash flow generation. Monitoring international expansion and product innovation will be key to assessing long-term growth potential.

Valuation And Market Expectations

With a market cap of JPY 25.26 billion and a beta of 0.781, Japan Cash Machine is perceived as a relatively stable investment within its sector. The valuation reflects expectations of steady performance, though investors may weigh cash flow volatility against its profitability and niche market positioning.

Strategic Advantages And Outlook

Japan Cash Machine’s strategic advantages lie in its specialized product portfolio and established industry relationships. The outlook hinges on its ability to adapt to digital payment trends while maintaining its core cash-handling expertise. Continued focus on high-margin segments and operational efficiency will be critical for sustained competitiveness.

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