investorscraft@gmail.com

Intrinsic ValueJuki Corporation (6440.T)

Previous Close¥537.00
Intrinsic Value
Upside potential
Previous Close
¥537.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Juki Corporation operates in the industrial machinery sector, specializing in the manufacturing and sale of industrial and household sewing machines, as well as surface mount technology (SMT) systems. The company serves diverse markets, including apparel, sportswear, automotive, and electronics, with its industrial sewing machines widely used for stitching applications in apparel, shoes, and car seats. Its SMT systems cater to the electronics industry, facilitating the fabrication of circuit boards. Juki also offers niche products like the sleep buster device aimed at reducing traffic accidents, alongside maintenance services and parts sales. The company maintains a global presence, leveraging its long-standing expertise since its founding in 1938. Despite its broad product portfolio, Juki faces intense competition in both the sewing machine and SMT markets, where technological advancements and cost efficiency are critical. Its market position is bolstered by its reputation for reliability and after-sales support, though profitability challenges persist due to cyclical demand and operational inefficiencies.

Revenue Profitability And Efficiency

Juki reported revenue of ¥95.2 billion for the period, but net income stood at a loss of ¥3.2 billion, reflecting operational challenges. The negative diluted EPS of ¥109 underscores profitability pressures, likely driven by rising costs or subdued demand. Operating cash flow of ¥9.4 billion suggests some liquidity generation, though capital expenditures of ¥2.7 billion indicate ongoing investments, possibly in technology or capacity upgrades.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by its net loss and negative EPS. Capital efficiency is under scrutiny, with significant debt (¥81.6 billion) overshadowing cash reserves (¥13.2 billion). The operating cash flow, while positive, may not sufficiently cover debt obligations, signaling potential strain on financial flexibility.

Balance Sheet And Financial Health

Juki's balance sheet shows elevated total debt of ¥81.6 billion against cash and equivalents of ¥13.2 billion, raising concerns about leverage. The net debt position suggests reliance on borrowing, which could pressure liquidity if earnings do not improve. The company's ability to service debt and fund operations will depend on reversing its profitability trajectory.

Growth Trends And Dividend Policy

Growth trends remain muted, with the company reporting a net loss for the period. Despite this, Juki maintained a dividend of ¥20 per share, possibly to retain investor confidence. Future growth may hinge on demand recovery in its core markets and cost optimization efforts, though dividend sustainability could be at risk if losses persist.

Valuation And Market Expectations

With a market cap of ¥10.9 billion, Juki trades at a low valuation, reflecting its financial struggles. The beta of 0.195 indicates lower volatility relative to the market, possibly due to its niche positioning. Investors likely await signs of turnaround, particularly in profitability and debt reduction, before reassessing its valuation.

Strategic Advantages And Outlook

Juki's strategic advantages lie in its established brand and diversified product offerings across industrial and consumer segments. However, the outlook remains cautious due to profitability challenges and high leverage. Success will depend on operational improvements, technological innovation, and potential market recovery in its key industries.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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