investorscraft@gmail.com

Intrinsic ValueYushin Precision Equipment Co., Ltd. (6482.T)

Previous Close¥761.00
Intrinsic Value
Upside potential
Previous Close
¥761.00

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

Yushin Precision Equipment Co., Ltd. is a specialized industrial machinery company focused on the development, production, and sale of take-out robots and peripheral equipment for injection-molded products. Operating primarily in Japan, North America, Asia, and Europe, the company serves the plastics manufacturing sector with a range of robotic solutions, including multi-function and swing-type take-out robots, palletizing robots, and downstream equipment like gate cut systems and assembly tools. Its revenue model is driven by equipment sales, custom orders, and maintenance services, positioning it as a niche player in automation for injection molding. The company’s market position is reinforced by its long-standing expertise since its founding in 1971, catering to manufacturers seeking precision and efficiency in high-volume production environments. While it faces competition from global industrial automation firms, Yushin’s focus on tailored solutions and after-sales support provides a defensible niche in the robotics segment of the plastics industry.

Revenue Profitability And Efficiency

In FY 2024, Yushin reported revenue of JPY 23.6 billion, with net income of JPY 1.69 billion, reflecting a net margin of approximately 7.2%. Operating cash flow stood at JPY 119 million, though capital expenditures of JPY -322 million indicate ongoing investments in production capabilities. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cash flow generation relative to its asset base.

Earnings Power And Capital Efficiency

Yushin’s diluted EPS of JPY 49.72 underscores its ability to generate earnings from its core robotics business. The company maintains a lean capital structure, with minimal total debt (JPY 8.9 million) against cash reserves of JPY 13.4 billion, indicating strong liquidity and low financial leverage. This conservative approach supports stable earnings but may limit aggressive expansion.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin, reflecting minimal financial risk. The company’s net cash position provides flexibility for strategic investments or shareholder returns. Working capital appears healthy, though further details on receivables and inventory turnover would clarify operational efficiency.

Growth Trends And Dividend Policy

Yushin’s growth is tied to industrial automation demand, particularly in plastics manufacturing. The dividend payout of JPY 20 per share suggests a shareholder-friendly policy, though the yield is modest relative to its market cap. Future growth may depend on geographic expansion or technological upgrades in its product lineup.

Valuation And Market Expectations

With a market cap of JPY 20.9 billion and a beta of 0.45, Yushin is viewed as a low-volatility industrial stock. The valuation reflects steady but unspectacular growth expectations, aligning with its niche market position and conservative financial management.

Strategic Advantages And Outlook

Yushin’s strengths lie in its specialized robotics expertise and long-term customer relationships in the injection molding sector. The outlook remains stable, with potential upside from increased automation adoption in emerging markets. However, reliance on a narrow product segment and limited debt leverage could constrain rapid scalability.

Sources

Company description, financial data from disclosed filings, and market data from 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