investorscraft@gmail.com

Intrinsic ValueFulltech Co.Ltd. (6546.T)

Previous Close¥1,193.00
Intrinsic Value
Upside potential
Previous Close
¥1,193.00

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

Fulltech Co.Ltd. operates in the industrial machinery sector, specializing in automated and security-focused hardware solutions. The company’s core revenue model is driven by the manufacturing, installation, and maintenance of automatic doors, stainless steel sash products, and bicycle parking systems. These products cater to commercial, residential, and public infrastructure needs, positioning Fulltech as a niche provider of functional and safety-enhancing hardware in Japan. The company’s diversified product portfolio, including smoking area systems and security products, allows it to serve multiple segments within the construction and facility management industries. Fulltech’s long-standing presence since 1963 underscores its established market position, though it operates in a competitive landscape dominated by larger industrial conglomerates. Its focus on reliability and after-sales service provides a defensible edge in customer retention. While primarily domestic, its specialization in automated entry systems aligns with global trends toward smart buildings and urban mobility solutions, presenting potential expansion opportunities.

Revenue Profitability And Efficiency

Fulltech reported revenue of JPY 13.8 billion for FY 2024, with net income of JPY 457.9 million, reflecting a net margin of approximately 3.3%. Operating cash flow stood at JPY 753 million, supported by disciplined capital expenditures of JPY -109 million. The company’s moderate profitability suggests efficient cost management, though margins are constrained by the competitive nature of the industrial machinery sector.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 85.31 indicates stable earnings power relative to its market capitalization. With operating cash flow covering capital expenditures comfortably, Fulltech demonstrates prudent capital allocation. Its low beta of 0.211 suggests earnings resilience to broader market volatility, though growth in absolute earnings remains modest.

Balance Sheet And Financial Health

Fulltech maintains a robust balance sheet, with JPY 2.8 billion in cash and equivalents against total debt of JPY 697 million, indicating strong liquidity. The negligible debt-to-equity ratio underscores a conservative financial structure, providing flexibility for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, aligned with Japan’s mature industrial sector. The company’s dividend per share of JPY 32 reflects a commitment to shareholder returns, though yield remains modest. Future growth may hinge on leveraging automation trends or expanding into adjacent markets like smart infrastructure.

Valuation And Market Expectations

At a market cap of JPY 5.87 billion, Fulltech trades at a P/E ratio of approximately 12.8x, in line with niche industrial peers. The low beta suggests muted market expectations, with valuation likely reflecting its stable but slow-growth profile.

Strategic Advantages And Outlook

Fulltech’s strengths lie in its specialized product offerings and entrenched domestic reputation. However, its outlook is tempered by limited scale and exposure to Japan’s stagnant construction sector. Strategic partnerships or technological upgrades could unlock incremental growth, but execution risks persist.

Sources

Company filings, Bloomberg

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