investorscraft@gmail.com

Intrinsic ValueEagle Industry Co.,Ltd. (6486.T)

Previous Close¥3,095.00
Intrinsic Value
Upside potential
Previous Close
¥3,095.00

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

Eagle Industry Co., Ltd. is a specialized industrial machinery company operating across diverse sectors, including automotive, semiconductor, marine, and aerospace industries. The company generates revenue primarily through the manufacturing and sale of high-precision mechanical seals, valves, and sealed products, which are critical components in fluid control systems. Its product portfolio spans mechanical seals for water pumps, solenoid valves for automotive transmissions, and hydrogen control valves for fuel cell vehicles, reflecting its adaptability to evolving industrial demands. Eagle Industry holds a strong position in niche markets, particularly in Japan, where it serves as a key supplier to automotive and heavy machinery manufacturers. Its technological expertise in sealing solutions allows it to cater to high-performance applications in semiconductors and aerospace, where reliability and precision are paramount. The company’s diversified segment exposure mitigates cyclical risks while enabling cross-industry innovation. With a legacy dating back to 1964, Eagle Industry has established long-term relationships with industrial clients, reinforcing its reputation as a trusted provider of mission-critical sealing technologies.

Revenue Profitability And Efficiency

Eagle Industry reported revenue of JPY 167.0 billion for FY 2024, with net income of JPY 7.5 billion, reflecting a net margin of approximately 4.5%. Operating cash flow stood at JPY 17.7 billion, indicating solid cash generation despite capital expenditures of JPY 11.8 billion. The company’s ability to maintain profitability in a competitive industrial machinery sector underscores its operational discipline and cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 160.82 demonstrates its earnings capacity relative to its share base. While capital expenditures are significant, they align with its focus on maintaining technological leadership in sealing solutions. The balance between reinvestment and profitability suggests a measured approach to capital allocation, prioritizing sustainable growth over aggressive expansion.

Balance Sheet And Financial Health

Eagle Industry maintains a conservative financial structure, with JPY 32.5 billion in cash and equivalents against JPY 40.6 billion in total debt. This liquidity position provides flexibility for strategic investments or debt servicing. The company’s moderate leverage and stable cash flows indicate a resilient balance sheet capable of weathering industry cyclicality.

Growth Trends And Dividend Policy

Growth is driven by demand for advanced sealing solutions in automotive electrification and semiconductor manufacturing. The company’s dividend payout of JPY 100 per share reflects a commitment to shareholder returns, supported by consistent earnings. Future growth may hinge on expanding its presence in high-margin segments like aerospace and hydrogen-related applications.

Valuation And Market Expectations

With a market capitalization of JPY 83.6 billion, Eagle Industry trades at a P/E multiple of approximately 11.2x, in line with industrial machinery peers. The low beta of 0.307 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely center on its ability to capitalize on niche industrial demand while improving margins.

Strategic Advantages And Outlook

Eagle Industry’s competitive edge lies in its specialized product portfolio and entrenched relationships in key industries. The shift toward sustainable technologies, such as fuel cell vehicles, presents growth opportunities. However, reliance on industrial capex cycles and global supply chain dynamics pose risks. The outlook remains cautiously optimistic, with innovation and operational efficiency as critical drivers.

Sources

Company filings, 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