investorscraft@gmail.com

Intrinsic ValueMabuchi Motor Co., Ltd. (6592.T)

Previous Close¥1,449.00
Intrinsic Value
Upside potential
Previous Close
¥1,449.00

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

Mabuchi Motor Co., Ltd. is a leading global manufacturer of small electric motors, serving diverse industries including automotive appliances, light electric vehicles, office equipment, home appliances, and car AV systems. The company specializes in high-precision, energy-efficient motors, with a growing emphasis on brushless motor technology, which aligns with industry trends toward electrification and sustainability. Mabuchi operates across key markets in Japan, the Americas, Europe, and Asia Pacific, leveraging its extensive R&D capabilities and vertically integrated production to maintain cost competitiveness. Its market position is reinforced by long-standing relationships with OEMs and a reputation for reliability, though it faces competition from both established players and emerging low-cost manufacturers. The company’s ability to innovate while optimizing production efficiency remains central to its strategy in a sector increasingly driven by demand for energy-saving solutions.

Revenue Profitability And Efficiency

Mabuchi reported revenue of JPY 196.2 billion for the period, with net income of JPY 12.8 billion, reflecting a net margin of approximately 6.5%. Operating cash flow stood at JPY 40.1 billion, supported by disciplined cost management. Capital expenditures of JPY 14.1 billion indicate ongoing investments in production capacity and technology, though free cash flow generation remains robust. The company’s profitability metrics suggest moderate efficiency in a competitive industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 100.98 underscores Mabuchi’s earnings stability, though growth has been tempered by macroeconomic pressures. The company’s capital efficiency is evident in its low debt-to-equity ratio and strong cash reserves, which provide flexibility for strategic initiatives. Return metrics are likely constrained by thin margins in the auto parts sector, but its focus on high-value brushless motors could improve long-term returns.

Balance Sheet And Financial Health

Mabuchi maintains a conservative balance sheet, with JPY 130.6 billion in cash and equivalents against minimal total debt of JPY 517 million. This liquidity position supports dividend payouts and R&D investments without reliance on external financing. The near debt-free structure and high cash reserves underscore financial resilience, though excess liquidity may indicate underutilized capital.

Growth Trends And Dividend Policy

Revenue growth has been modest, reflecting sector-wide challenges, but the shift toward brushless motors and electrification presents opportunities. The company’s dividend per share of JPY 76 suggests a commitment to shareholder returns, with a payout ratio that appears sustainable given its cash flow and low leverage. Future growth may hinge on expanding its footprint in high-growth applications like electric vehicles.

Valuation And Market Expectations

With a market cap of JPY 267.3 billion and a beta of 0.30, Mabuchi is perceived as a low-volatility defensive play. The valuation reflects steady but unspectacular growth expectations, trading at a moderate multiple relative to earnings. Investors likely prioritize its stability and dividend yield over aggressive expansion, given its niche market focus.

Strategic Advantages And Outlook

Mabuchi’s strengths lie in its technological expertise, manufacturing scale, and strong OEM relationships. However, intensifying competition and pricing pressures in the auto parts sector pose risks. The company’s outlook depends on its ability to capitalize on electrification trends while maintaining cost discipline. Strategic investments in brushless motors and regional diversification could drive incremental growth.

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