investorscraft@gmail.com

Intrinsic ValueBrother Industries, Ltd. (6448.T)

Previous Close¥3,142.00
Intrinsic Value
Upside potential
Previous Close
¥3,142.00

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

Brother Industries, Ltd. operates as a diversified industrial company with a strong focus on printing solutions, sewing machinery, and digital content services. The company’s core revenue model is built on manufacturing and selling high-quality communications and printing equipment, including inkjet and laser printers, labeling systems, and industrial sewing machines. Its operations span globally, with significant market penetration in Japan, the Americas, and Europe, supported by a well-diversified product portfolio that caters to both consumer and industrial segments. Brother Industries holds a competitive position in the business equipment and supplies sector, leveraging its long-standing expertise in precision engineering and innovation. The company’s Printing & Solutions segment remains a key revenue driver, while its Machinery and Domino segments contribute to its industrial clientele. Additionally, its Network & Contents segment taps into digital entertainment and healthcare markets, showcasing adaptability to evolving consumer trends. With a heritage dating back to 1908, Brother Industries has established itself as a trusted brand, balancing legacy products with modern technological advancements to maintain relevance in a competitive landscape.

Revenue Profitability And Efficiency

Brother Industries reported revenue of JPY 876.6 billion for FY2025, with net income of JPY 54.8 billion, reflecting a net margin of approximately 6.2%. The company generated JPY 90 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures stood at JPY 47.1 billion, indicating ongoing investments in production capabilities and innovation to sustain long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 213.74 underscores its earnings power, supported by a balanced mix of high-margin products and cost-efficient operations. With minimal total debt of JPY 600 million and robust cash reserves of JPY 172.8 billion, Brother Industries maintains strong capital efficiency, allowing for strategic reinvestment and shareholder returns.

Balance Sheet And Financial Health

Brother Industries exhibits a conservative balance sheet, with JPY 172.8 billion in cash and equivalents against negligible debt. This financial prudence ensures liquidity and flexibility, positioning the company to weather economic uncertainties while funding growth initiatives. The low debt-to-equity ratio further underscores its financial stability.

Growth Trends And Dividend Policy

The company has demonstrated steady revenue growth, supported by its diversified product lines and global reach. Brother Industries maintains a shareholder-friendly dividend policy, with a dividend per share of JPY 100, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment.

Valuation And Market Expectations

With a market capitalization of JPY 623.6 billion and a beta of 0.38, Brother Industries is perceived as a stable, low-volatility investment. The valuation reflects market confidence in its resilient business model and consistent profitability, though growth expectations remain tempered given its mature industry positioning.

Strategic Advantages And Outlook

Brother Industries benefits from its strong brand reputation, diversified product portfolio, and global distribution network. The company’s focus on innovation in printing and industrial machinery, coupled with its financial discipline, positions it well for sustained performance. However, reliance on mature markets and competitive pressures in the printing sector may require continued adaptation to maintain growth 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