Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company description, financial data from disclosed filings, and market data from Bloomberg.
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |