investorscraft@gmail.com

Intrinsic ValueJANOME Corporation (6445.T)

Previous Close¥1,198.00
Intrinsic Value
Upside potential
Previous Close
¥1,198.00

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

JANOME Corporation operates in the consumer cyclical sector, specializing in the manufacturing and sale of sewing machines and related products, primarily in Japan. The company’s core revenue model is driven by household sewing machines, industrial equipment (including servo presses and robotics), and ancillary products like 24-hour bath systems and school education materials. With 79 dedicated sewing machine stores, JANOME maintains a strong domestic retail presence, reinforcing its brand loyalty and after-sales service capabilities. The company’s industrial segment, featuring SCARA and Cartesian robots, positions it in the growing automation market, though its primary focus remains on traditional sewing machines. JANOME’s long-standing heritage since 1921 lends it credibility in a niche but stable industry, though it faces competition from global appliance manufacturers and shifting consumer trends toward digital and automated solutions. Its dual focus on household and industrial markets provides diversification but also exposes it to cyclical demand fluctuations in both segments.

Revenue Profitability And Efficiency

In FY 2024, JANOME reported revenue of ¥36.5 billion, with net income of ¥1.1 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥2.1 billion, indicating efficient working capital management, while capital expenditures of ¥423 million suggest restrained reinvestment. The diluted EPS of ¥60.11 underscores earnings consistency, though growth appears tempered in a mature market.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix, with industrial robotics likely contributing higher margins than traditional sewing machines. Operating cash flow coverage of net income (1.8x) highlights solid cash conversion, though the low capex-to-revenue ratio (1.2%) suggests limited near-term expansion. Capital efficiency is adequate but not exceptional, given the industry’s moderate growth prospects.

Balance Sheet And Financial Health

JANOME maintains a conservative balance sheet, with ¥7.5 billion in cash and equivalents against ¥3.9 billion in total debt, yielding a net cash position. This liquidity buffer supports its dividend policy and operational flexibility. The debt-to-equity ratio appears manageable, though the company’s low leverage may indicate underutilized capacity for strategic investments.

Growth Trends And Dividend Policy

Revenue growth has likely plateaued in the core sewing machine segment, with industrial automation offering a potential upside. The dividend payout of ¥40 per share reflects a commitment to shareholder returns, though yield remains modest. Future growth may hinge on expanding robotics sales or international markets, where penetration is currently limited.

Valuation And Market Expectations

At a market cap of ¥20.98 billion, JANOME trades at a P/E of ~18.6x, aligning with niche manufacturing peers. The beta of 1.013 suggests market-aligned volatility. Investors likely price in steady cash flows but limited disruptive growth, given the company’s traditional focus and regional concentration.

Strategic Advantages And Outlook

JANOME’s strengths include its entrenched brand, diversified industrial exposure, and solid balance sheet. However, reliance on the Japanese market and slow adoption of next-gen sewing technologies pose risks. The outlook is stable but dependent on industrial automation gains and potential export opportunities, though macroeconomic headwinds may temper near-term momentum.

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