investorscraft@gmail.com

Intrinsic ValueMimaki Engineering Co., Ltd. (6638.T)

Previous Close¥1,759.00
Intrinsic Value
Upside potential
Previous Close
¥1,759.00

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

Mimaki Engineering Co., Ltd. operates as a specialized manufacturer of computer-aided design and printing solutions, serving diverse industries such as textiles, packaging, and promotional products. The company’s core revenue model is driven by the sale of high-precision inkjet printers, cutting plotters, and 3D printers, complemented by proprietary software for color management and design. Its product portfolio caters to niche applications, including smartphone accessories, apparel, and industrial packaging, positioning it as a key player in the digital fabrication space. Mimaki differentiates itself through innovation in inkjet and cutting technologies, targeting small to medium-sized businesses requiring customization and short-run production. The company’s global footprint, particularly in Japan and international markets, reinforces its competitive edge in a sector increasingly driven by automation and sustainability. By focusing on high-margin hardware and recurring software sales, Mimaki maintains a resilient market position amid shifting industry demands.

Revenue Profitability And Efficiency

Mimaki reported revenue of ¥75.6 billion for FY 2024, with net income of ¥3.7 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at ¥9.6 billion, indicating solid cash generation despite capital expenditures of ¥1.6 billion. The company’s ability to convert sales into operating cash flow suggests efficient working capital management, though its profitability metrics remain moderate relative to industry peers.

Earnings Power And Capital Efficiency

Diluted EPS of ¥128.64 underscores Mimaki’s earnings capacity, supported by its diversified product mix and software offerings. The company’s capital efficiency is evident in its ability to fund growth while maintaining a stable cash position, though higher debt levels (¥28.5 billion) relative to cash (¥14.2 billion) may warrant monitoring for leverage risks.

Balance Sheet And Financial Health

Mimaki’s balance sheet shows ¥14.2 billion in cash against total debt of ¥28.5 billion, indicating a net debt position. While the debt load is manageable given operating cash flow, the company’s financial health would benefit from further deleveraging or improved liquidity buffers to navigate cyclical demand in its end markets.

Growth Trends And Dividend Policy

Growth trends appear steady, with the company leveraging demand for digital printing and cutting solutions. A dividend of ¥42.5 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, allowing reinvestment in R&D and market expansion.

Valuation And Market Expectations

With a market cap of ¥51.5 billion and a beta of 0.70, Mimaki trades with lower volatility than the broader market. Investors likely price in moderate growth expectations, balancing its niche leadership against broader macroeconomic uncertainties in the technology distributors sector.

Strategic Advantages And Outlook

Mimaki’s strategic advantages lie in its specialized product portfolio and software integration, which drive customer stickiness. The outlook hinges on continued innovation in sustainable printing solutions and expansion into emerging markets, though competitive pressures and input cost inflation could pose challenges.

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