investorscraft@gmail.com

Intrinsic ValueYASKAWA Electric Corporation (6506.T)

Previous Close¥4,915.00
Intrinsic Value
Upside potential
Previous Close
¥4,915.00

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

YASKAWA Electric Corporation is a global leader in motion control, robotics, and industrial automation, serving diverse sectors such as manufacturing, infrastructure, and energy. The company’s core revenue model is built on the design, production, and sale of high-performance AC drives, servo motors, and industrial robots, which are integral to automation in industries like semiconductor manufacturing, automotive, and heavy machinery. YASKAWA’s product portfolio includes specialized solutions for welding, material handling, and precision assembly, positioning it as a key enabler of Industry 4.0 advancements. The firm’s competitive edge lies in its technological expertise, particularly in servo and motion control systems, where it holds a strong market share. Its robotics division, a pioneer in collaborative robots (cobots), caters to growing demand for flexible automation in small and medium enterprises. Additionally, YASKAWA’s energy-saving products, such as inverters for renewable energy systems, align with global sustainability trends, further solidifying its market relevance. The company’s geographic diversification, with significant operations in Asia, Europe, and the Americas, mitigates regional risks while capitalizing on global industrial automation growth.

Revenue Profitability And Efficiency

YASKAWA reported revenue of JPY 537.7 billion for FY2025, with net income of JPY 56.99 billion, reflecting a net margin of approximately 10.6%. Operating cash flow stood at JPY 56.51 billion, though capital expenditures of JPY 37.3 billion indicate ongoing investments in production capacity and R&D. The company’s profitability metrics suggest efficient cost management, supported by its premium positioning in high-margin automation solutions.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 218.38 underscores YASKAWA’s earnings resilience, driven by demand for automation and energy-efficient systems. The firm’s capital efficiency is evident in its ability to generate robust cash flows relative to its debt levels, with a focus on reinvesting in innovation and market expansion to sustain long-term growth.

Balance Sheet And Financial Health

YASKAWA maintains a solid balance sheet with JPY 59.03 billion in cash and equivalents, against total debt of JPY 109.53 billion. The debt level is manageable given its stable cash flow generation and JPY 844.95 billion market capitalization. The company’s financial health is further supported by its entrenched market position and diversified revenue streams.

Growth Trends And Dividend Policy

YASKAWA benefits from secular growth in industrial automation and robotics, with its collaborative robots and servo systems well-positioned for expanding applications. The company’s dividend policy, offering JPY 68 per share, reflects a commitment to shareholder returns while retaining sufficient capital for growth initiatives. Future revenue growth is likely tied to global adoption of smart manufacturing and renewable energy solutions.

Valuation And Market Expectations

With a market cap of JPY 844.95 billion and a beta of 0.906, YASKAWA is viewed as a relatively stable industrial play. Investors likely price in steady growth from automation trends, though competition in robotics and cyclical exposure to industrial capex could weigh on valuation multiples. The stock’s performance hinges on execution in high-growth segments like cobots and energy systems.

Strategic Advantages And Outlook

YASKAWA’s strengths include its technological leadership in motion control, a diversified industrial customer base, and a growing footprint in renewable energy applications. Near-term challenges include supply chain volatility and regional economic fluctuations, but long-term prospects remain strong due to increasing automation adoption worldwide. The company’s focus on R&D and strategic partnerships should help maintain its competitive edge.

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