investorscraft@gmail.com

Intrinsic ValueFukushima Galilei Co.Ltd. (6420.T)

Previous Close¥3,855.00
Intrinsic Value
Upside potential
Previous Close
¥3,855.00

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

Fukushima Galilei Co.Ltd. operates as a specialized manufacturer of commercial refrigeration equipment, serving both domestic and international markets. The company’s core product portfolio includes blast chillers, refrigerated display cabinets, and FE clean water equipment, catering primarily to food retail, hospitality, and industrial kitchen sectors. Its integrated approach—combining design, manufacturing, and maintenance—positions it as a full-service provider in the refrigeration solutions space. Fukushima Galilei differentiates itself through technological innovation, particularly in energy-efficient and hygienic refrigeration systems, aligning with global trends toward sustainability and food safety. The company’s rebranding in 2019 to 'Galilei' reflects its strategic focus on modernization and international expansion, though Japan remains its dominant market. With a legacy dating back to 1951, the firm benefits from established relationships in the industrial machinery sector, though it faces competition from both local and global refrigeration manufacturers. Its niche expertise in shop and kitchen system construction further strengthens its value proposition for commercial clients.

Revenue Profitability And Efficiency

In FY2024, Fukushima Galilei reported revenue of JPY 115.8 billion, with net income reaching JPY 12.3 billion, translating to a diluted EPS of JPY 615.49. The company’s operating cash flow stood at JPY 12.6 billion, supported by disciplined cost management. Capital expenditures of JPY 2.3 billion suggest ongoing investments in production capabilities, though the firm maintains a lean balance sheet with no debt.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 10.6%. Its capital efficiency is underscored by a debt-free structure and JPY 54.2 billion in cash reserves, providing flexibility for strategic initiatives. The absence of leverage enhances resilience, though it may limit aggressive expansion in the near term.

Balance Sheet And Financial Health

Fukushima Galilei’s balance sheet is notably robust, with JPY 54.2 billion in cash and equivalents and zero total debt. This conservative financial structure reflects a low-risk profile, ensuring stability even in cyclical downturns. The firm’s liquidity position is further reinforced by positive operating cash flow generation.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by demand for energy-efficient refrigeration solutions. A dividend of JPY 155 per share indicates a commitment to shareholder returns, though the payout ratio remains moderate, preserving capital for reinvestment. International expansion and product innovation could drive future growth, albeit in a competitive landscape.

Valuation And Market Expectations

With a market cap of JPY 121.8 billion and a beta of 0.36, Fukushima Galilei is perceived as a stable, low-volatility investment. Its valuation reflects steady earnings and a strong balance sheet, though investor expectations may hinge on its ability to scale beyond its domestic stronghold.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its niche expertise, debt-free status, and focus on sustainable refrigeration. Near-term challenges include global supply chain dynamics and competition, but its cash reserves and technological edge position it well for selective growth opportunities. The outlook remains cautiously optimistic, contingent on execution in international markets.

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