investorscraft@gmail.com

Intrinsic ValueObara Group Incorporated (6877.T)

Previous Close¥3,775.00
Intrinsic Value
Upside potential
Previous Close
¥3,775.00

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

Obara Group Incorporated operates as a specialized manufacturer of welding and precision equipment, serving industries such as automotive, electronics, and optoelectronics. The company’s core revenue model is driven by the sale of resistance welders, arc welders, laser equipment, and polishing systems, alongside consumables like abrasives and carriers. Its products are critical for high-precision manufacturing processes, particularly in automotive body welding and electronic component fabrication. Obara Group has established a strong presence in Japan while expanding internationally, leveraging its technical expertise to cater to demanding industrial applications. The company’s market position is reinforced by its long-standing reputation for reliability and innovation in welding and surface treatment technologies. Its focus on niche, high-value equipment allows it to maintain competitive margins despite the capital-intensive nature of the industry. The growing demand for precision manufacturing in electronics and automotive sectors provides a stable growth runway, though competition from global industrial toolmakers remains a key challenge.

Revenue Profitability And Efficiency

Obara Group reported revenue of JPY 56.4 billion for the fiscal year ending September 2024, with net income of JPY 6.7 billion, reflecting a healthy net margin of approximately 12%. Operating cash flow stood at JPY 8.4 billion, indicating efficient cash conversion from operations. Capital expenditures of JPY 3.1 billion suggest disciplined reinvestment to support growth without overextending financial resources.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 371.39 underscores its earnings power, supported by a capital-light model for consumables and high-margin equipment sales. With a beta of 0.23, Obara Group exhibits low volatility relative to the broader market, indicative of stable cash flows and resilient demand for its industrial solutions.

Balance Sheet And Financial Health

Obara Group maintains a robust balance sheet, with JPY 42.3 billion in cash and equivalents against total debt of JPY 8.1 billion, reflecting a conservative leverage profile. The strong liquidity position provides flexibility for strategic investments or shareholder returns, while the low debt burden minimizes financial risk.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by demand for precision welding and cleaning equipment in electronics and automotive sectors. Its dividend per share of JPY 150 signals a commitment to returning capital to shareholders, though the payout ratio remains sustainable given its earnings and cash flow stability.

Valuation And Market Expectations

With a market capitalization of JPY 56.2 billion, Obara Group trades at a moderate valuation, reflecting its niche market position and stable earnings. Investors likely price in steady growth from industrial automation trends, though global economic cyclicality could influence near-term performance.

Strategic Advantages And Outlook

Obara Group’s technical expertise and long-term customer relationships provide a durable competitive edge. The outlook remains positive, driven by increasing automation in manufacturing, though supply chain disruptions and input cost inflation could pose margin pressures. Strategic expansion in high-growth regions and product innovation will be key to sustaining momentum.

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