investorscraft@gmail.com

Intrinsic ValueTVE Co., Ltd. (6466.T)

Previous Close¥2,790.00
Intrinsic Value
Upside potential
Previous Close
¥2,790.00

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

TVE Co., Ltd. operates as a specialized manufacturer of industrial valves and cast products, serving critical infrastructure sectors in Japan. The company’s product portfolio includes gate valves, safety/relief valves, check valves, and specialized flow control solutions, catering primarily to nuclear and thermal power generation, oil and petrochemical industries, and marine applications. Its maintenance services and steel product offerings further diversify revenue streams, reinforcing its role as an integrated provider in high-specification industrial markets. TVE’s long-standing expertise, dating back to its 1922 founding, positions it as a trusted supplier in Japan’s precision valve segment, where reliability and technical compliance are paramount. The company’s rebranding in 2020 reflects its modernization efforts while retaining deep-rooted engineering capabilities. With a focus on sectors requiring stringent safety standards, TVE maintains a defensible niche, though its geographic concentration in Japan may limit exposure to global growth opportunities compared to diversified peers.

Revenue Profitability And Efficiency

TVE reported revenue of ¥11.22 billion for the period, with net income of ¥721.8 million, translating to a diluted EPS of ¥308.02. Operating cash flow stood at ¥1.84 billion, supported by disciplined capital expenditures of ¥295.1 million. The company’s ability to generate positive cash flow despite modest net margins suggests efficient cost management, though its profitability is influenced by project-based demand cycles in its core industries.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 6.4% reflects moderate earnings power, typical of industrial component manufacturers. With minimal debt (¥383.1 million) against cash reserves of ¥5.88 billion, TVE demonstrates conservative capital allocation. Its capital expenditures are focused on maintaining production capabilities rather than aggressive expansion, aligning with its niche market strategy.

Balance Sheet And Financial Health

TVE’s balance sheet is robust, with cash and equivalents covering total debt 15 times over, indicating negligible leverage risk. The ¥5.88 billion cash position provides liquidity for operational needs and potential investments, though the company’s low debt levels suggest a preference for financial stability over leveraged growth.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s infrastructure investment cycles, particularly in energy and marine sectors. TVE’s dividend of ¥60 per share implies a payout ratio of ~19.5% of net income, signaling a commitment to shareholder returns while retaining earnings for reinvestment. Historical trends would be needed to assess dividend consistency.

Valuation And Market Expectations

At a market cap of ¥4.98 billion, the company trades at ~0.44x revenue and ~6.9x net income, reflecting its small-cap industrial niche status. The negative beta (-0.057) suggests low correlation with broader markets, possibly due to its specialized focus.

Strategic Advantages And Outlook

TVE’s technical expertise and entrenched position in Japan’s valve market provide stability, but reliance on domestic demand and cyclical industries may cap growth. Strategic opportunities could include diversifying into adjacent industrial markets or expanding maintenance services to enhance recurring revenue. The outlook hinges on Japan’s energy sector dynamics and the company’s ability to adapt to technological shifts in valve automation.

Sources

Company description, financial data provided

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