Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |