investorscraft@gmail.com

Intrinsic ValueAzbil Corporation (6845.T)

Previous Close¥1,347.00
Intrinsic Value
Upside potential
Previous Close
¥1,347.00

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

Azbil Corporation operates as a diversified automation solutions provider, serving industrial, commercial, and life sciences sectors through its three core segments: Building Automation, Advanced Automation, and Life Automation. The company’s Building Automation segment focuses on HVAC and security systems for commercial and institutional facilities, while its Advanced Automation segment delivers control systems and sensors for industrial plants, including petrochemicals, power, and manufacturing. The Life Automation segment caters to gas utilities, pharmaceuticals, and residential markets with metering and environmental equipment. Azbil’s integrated engineering and maintenance services enhance its value proposition, positioning it as a trusted partner in Japan’s industrial automation landscape. With a legacy dating back to 1906, the company combines technological expertise with deep sectoral knowledge, maintaining a competitive edge in niche markets such as precision controls for life sciences and energy-efficient building solutions. Its diversified client base across infrastructure, heavy industry, and healthcare mitigates cyclical risks while reinforcing its reputation for reliability and innovation.

Revenue Profitability And Efficiency

Azbil reported revenue of JPY 290.9 billion for FY 2024, with net income of JPY 30.2 billion, reflecting a net margin of approximately 10.4%. Operating cash flow stood at JPY 27.5 billion, though capital expenditures of JPY 7.7 billion indicate ongoing investments in innovation and infrastructure. The diluted EPS of JPY 228.39 underscores efficient earnings conversion despite sector-specific cost pressures.

Earnings Power And Capital Efficiency

The company’s JPY 30.2 billion net income demonstrates robust earnings power, supported by stable demand across its automation segments. With a modest debt load of JPY 9.5 billion against JPY 71.1 billion in cash, Azbil maintains strong capital efficiency, prioritizing R&D and service expansion while sustaining profitability. Its beta of 0.396 suggests lower volatility relative to broader markets.

Balance Sheet And Financial Health

Azbil’s balance sheet remains healthy, with JPY 71.1 billion in cash and equivalents against JPY 9.5 billion in total debt, yielding a conservative leverage profile. The company’s liquidity position supports strategic initiatives, including technological upgrades and market expansion, without compromising financial stability.

Growth Trends And Dividend Policy

Azbil’s growth is driven by automation adoption in industrial and building sectors, though revenue growth rates remain moderate. The dividend per share of JPY 22 reflects a balanced approach, prioritizing shareholder returns while retaining capital for organic expansion. Future trends may hinge on demand for energy-efficient solutions and life sciences automation.

Valuation And Market Expectations

With a market cap of JPY 643.1 billion, Azbil trades at a P/E multiple aligned with industrial machinery peers. Investors likely value its steady profitability and niche market positioning, though global economic conditions could influence sector-wide valuations.

Strategic Advantages And Outlook

Azbil’s strengths lie in its diversified automation expertise and long-standing client relationships. Near-term challenges include industrial demand fluctuations, but its focus on high-margin services and life sciences innovation positions it for sustained competitiveness. Strategic investments in smart infrastructure and sustainability could further differentiate its offerings.

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