investorscraft@gmail.com

Intrinsic ValueTHK Co., Ltd. (6481.T)

Previous Close¥4,596.00
Intrinsic Value
Upside potential
Previous Close
¥4,596.00

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

THK Co., Ltd. is a leading Japanese manufacturer of precision machine components, specializing in linear motion (LM) systems, ball screws, and actuators. The company serves diverse industries, including industrial automation, semiconductor manufacturing, robotics, and aerospace, with its high-performance mechanical solutions. THK’s competitive edge lies in its proprietary LM guide technology, which enables smooth and precise motion control, making it indispensable for advanced manufacturing and automation applications. With a global footprint spanning Japan, the Americas, Europe, and China, THK maintains a strong market position as a trusted supplier to industrial and high-tech sectors. The company’s products are integral to improving efficiency in machine tools, robotics, and transport systems, reinforcing its role as a critical enabler of industrial innovation. THK’s focus on R&D and customization allows it to cater to niche applications, further solidifying its leadership in precision motion components.

Revenue Profitability And Efficiency

THK reported revenue of JPY 352.8 billion for the fiscal year ending December 2024, with net income of JPY 10.4 billion. The diluted EPS stood at JPY 85.16, reflecting moderate profitability. Operating cash flow was JPY 28.4 billion, while capital expenditures totaled JPY -29.6 billion, indicating reinvestment in production capabilities. The company’s financial performance suggests stable operational efficiency, though margins may be influenced by global industrial demand fluctuations.

Earnings Power And Capital Efficiency

THK’s earnings power is supported by its diversified industrial customer base and technological expertise in motion control systems. The company’s capital efficiency is evident in its ability to generate JPY 28.4 billion in operating cash flow despite significant capital expenditures. However, net income margins remain modest, reflecting competitive pressures and cyclical industry dynamics.

Balance Sheet And Financial Health

THK maintains a solid balance sheet with JPY 138.3 billion in cash and equivalents, offset by JPY 96.5 billion in total debt. The company’s liquidity position appears robust, providing flexibility for strategic investments or debt management. Its conservative leverage profile, combined with steady cash generation, supports financial stability in volatile industrial markets.

Growth Trends And Dividend Policy

THK’s growth is tied to industrial automation trends, semiconductor equipment demand, and robotics adoption. The company paid a dividend of JPY 146.5 per share, reflecting a commitment to shareholder returns. While revenue growth may be cyclical, THK’s focus on high-precision components positions it to benefit from long-term manufacturing advancements.

Valuation And Market Expectations

With a market capitalization of JPY 433.4 billion and a beta of 0.426, THK is viewed as a relatively stable industrial player. Investors likely expect steady performance, given its niche leadership and global customer base. Valuation multiples may reflect cautious optimism about industrial recovery and automation-driven demand.

Strategic Advantages And Outlook

THK’s strategic advantages include its proprietary LM technology, global distribution network, and strong R&D focus. The outlook remains positive, supported by industrial automation and semiconductor sector growth. However, macroeconomic headwinds and supply chain risks could pose challenges. The company’s ability to innovate and adapt will be critical in maintaining its competitive position.

Sources

Company filings, Bloomberg

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