investorscraft@gmail.com

Intrinsic ValueAmano Corporation (6436.T)

Previous Close¥3,914.00
Intrinsic Value
Upside potential
Previous Close
¥3,914.00

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

Amano Corporation operates as a diversified technology firm specializing in time information, parking, environmental, and cleaning systems. The company’s Time Information System Business segment provides integrated solutions such as time and attendance (T&A) terminals, payroll software, and cloud-based HR services, catering primarily to corporate clients seeking workforce management efficiency. Its Environment System Business segment focuses on industrial and commercial applications, offering advanced dust collectors, robotic cleaning systems, and parking management solutions, positioning Amano as a niche player in automation and environmental technology. With a strong presence in Japan and selective international markets, Amano leverages its long-standing expertise and R&D capabilities to maintain a competitive edge in specialized hardware and system integration. The company’s dual-segment approach balances recurring revenue from software and services with hardware sales, ensuring stable cash flows while addressing evolving industrial and regulatory demands.

Revenue Profitability And Efficiency

Amano reported revenue of JPY 175.4 billion for FY2025, with net income of JPY 17.8 billion, reflecting a net margin of approximately 10.2%. Operating cash flow stood at JPY 24.7 billion, though capital expenditures of JPY 7.4 billion indicate ongoing investments in product development and infrastructure. The company’s profitability metrics suggest efficient cost management, supported by its focus on high-margin software and service offerings alongside hardware sales.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 249.9 underscores Amano’s earnings stability, driven by its diversified revenue streams and operational leverage. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its debt levels, with a modest total debt of JPY 15.3 billion against cash reserves of JPY 66.5 billion, indicating strong liquidity and low financial risk.

Balance Sheet And Financial Health

Amano’s balance sheet remains robust, with cash and equivalents covering total debt more than four times over. The company’s conservative leverage profile (debt-to-equity ratio of ~0.23) and healthy liquidity position provide flexibility for strategic investments or shareholder returns. Its asset-light model, particularly in software and services, further reinforces financial resilience.

Growth Trends And Dividend Policy

Amano’s growth is likely tied to adoption of automation and cloud-based solutions, though its mature domestic market may limit rapid expansion. The company maintains a shareholder-friendly dividend policy, with a payout of JPY 170 per share, yielding ~2.3% based on current market capitalization, reflecting a commitment to returning capital while retaining funds for incremental growth initiatives.

Valuation And Market Expectations

At a market cap of JPY 300.3 billion, Amano trades at a P/E of ~16.8x (based on FY2025 earnings), aligning with its low-beta (0.212) profile and steady earnings trajectory. The valuation suggests modest growth expectations, pricing in the company’s niche positioning and stable cash flows rather than aggressive expansion.

Strategic Advantages And Outlook

Amano’s strengths lie in its entrenched market position, technological specialization, and hybrid hardware-software offerings. Near-term opportunities include leveraging Japan’s labor efficiency trends and global demand for environmental systems. However, reliance on domestic revenue (~70% of sales) and competition in automation could pose challenges. The outlook remains stable, with incremental growth driven by product innovation and international niche 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