investorscraft@gmail.com

Intrinsic ValueOkano Valve Mfg.Co.Ltd. (6492.T)

Previous Close¥6,870.00
Intrinsic Value
Upside potential
Previous Close
¥6,870.00

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

Okano Valve Mfg. Co. Ltd. is a specialized industrial valve manufacturer serving high-pressure and high-temperature applications across Japan and international markets. The company’s product portfolio includes globe, gate, check, safety, and control valves, along with critical valve accessories like graphite seal rings and nozzle cleaners. Its maintenance services, such as valve seat repairs and diagnostic systems, complement its manufacturing operations, ensuring long-term customer relationships in sectors like power generation, chemical processing, and marine industries. Okano Valve operates in a niche segment of the industrial machinery sector, where technical expertise and reliability are paramount. Its focus on high-performance valves for extreme conditions positions it as a trusted supplier for nuclear and thermal power plants, as well as heavy industries. The company’s technical training centers and maintenance support systems further reinforce its market differentiation, creating recurring revenue streams beyond initial product sales. While competition exists from global industrial valve manufacturers, Okano’s deep regional expertise and tailored solutions provide a defensible position in its core markets.

Revenue Profitability And Efficiency

Okano Valve reported revenue of ¥8.17 billion for the fiscal year ending November 2024, with net income of ¥1.10 billion, reflecting a healthy net margin of approximately 13.5%. The company generated ¥2.27 billion in operating cash flow, demonstrating efficient conversion of sales into cash. Capital expenditures were modest at ¥316 million, indicating disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥687.76 underscores its earnings power, supported by a focused product mix and maintenance services. With a capital-light model—evidenced by low capex relative to operating cash flow—Okano Valve maintains strong capital efficiency. Its ability to sustain profitability in a specialized industrial niche highlights operational discipline and pricing power.

Balance Sheet And Financial Health

Okano Valve’s balance sheet is robust, with ¥4.40 billion in cash and equivalents against total debt of ¥858 million, yielding a conservative net cash position. This liquidity provides flexibility for strategic initiatives or downturns. The low debt-to-equity ratio further reinforces financial stability, reducing reliance on external financing.

Growth Trends And Dividend Policy

While growth trends are not explicitly detailed, the company’s focus on maintenance services and technical training suggests recurring revenue potential. Okano Valve pays a dividend of ¥40 per share, indicating a commitment to shareholder returns, though the yield is modest relative to its cash reserves and earnings capacity.

Valuation And Market Expectations

With a market capitalization of ¥7.95 billion, the stock trades at a P/E ratio of approximately 7.2x based on trailing earnings. The negative beta of -0.384 suggests low correlation to broader market movements, possibly reflecting its niche industrial focus. Valuation appears reasonable given the company’s profitability and balance sheet strength.

Strategic Advantages And Outlook

Okano Valve’s strategic advantages lie in its technical specialization and entrenched position in critical infrastructure sectors. The outlook hinges on demand from power plants and heavy industries, where replacement cycles and maintenance needs drive steady demand. Risks include exposure to Japan’s industrial capex cycles and competition from global valve manufacturers, but its regional expertise and service offerings provide resilience.

Sources

Company description, financial data provided, and inferred from disclosed metrics.

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