investorscraft@gmail.com

Intrinsic ValuePulstec Industrial Co., Ltd. (6894.T)

Previous Close¥2,282.00
Intrinsic Value
Upside potential
Previous Close
¥2,282.00

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

Pulstec Industrial Co., Ltd. operates in the electrical equipment and parts sector, specializing in advanced electronic applied equipment and systems. The company's core revenue model is driven by the sale of precision measurement and inspection tools, including portable X-ray residual stress analyzers, non-contact surface hardness scanners, and optical disc evaluation systems. These products cater to industries such as steel, automotive, precision instruments, and chemical manufacturing, positioning Pulstec as a niche provider of high-value diagnostic solutions. The company serves a diverse clientele, including industrial manufacturers, trading companies, and academic research institutions, leveraging its technological expertise to maintain a competitive edge in Japan and select international markets. Pulstec's focus on quality control and non-destructive testing aligns with industrial demand for efficiency and precision, reinforcing its market position as a specialized supplier in a technically demanding segment.

Revenue Profitability And Efficiency

Pulstec reported revenue of JPY 2.61 billion for FY 2024, with net income of JPY 327 million, reflecting a net margin of approximately 12.5%. The company generated JPY 398.9 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures were modest at JPY 131.3 million, indicating disciplined investment in maintaining and upgrading its technological capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at JPY 239.04, supported by efficient operations and a focused product portfolio. With minimal total debt of JPY 14.1 million and substantial cash reserves of JPY 2.27 billion, Pulstec maintains strong capital efficiency and financial flexibility. Its low beta of -0.017 suggests limited correlation with broader market movements, underscoring its niche positioning.

Balance Sheet And Financial Health

Pulstec's balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. The company's net cash position provides ample liquidity for strategic initiatives or shareholder returns. Its conservative leverage profile and healthy cash reserves underscore a low-risk financial structure, well-suited to its specialized industrial focus.

Growth Trends And Dividend Policy

Pulstec's growth is tied to industrial demand for precision measurement tools, with potential upside from international expansion. The company paid a dividend of JPY 80 per share, reflecting a commitment to returning capital to shareholders. Its ability to sustain dividends will depend on maintaining profitability in its core markets and managing R&D investments effectively.

Valuation And Market Expectations

With a market capitalization of JPY 2.32 billion, Pulstec trades at a P/E multiple derived from its niche market position and steady earnings. Investors likely value its specialized technology and strong balance sheet, though its small size and limited diversification may constrain valuation premiums relative to broader industrials.

Strategic Advantages And Outlook

Pulstec's strategic advantage lies in its proprietary measurement technologies and established relationships with industrial clients. The outlook remains stable, supported by demand for quality control solutions, though growth may hinge on expanding its product applications or geographic reach. The company's financial discipline and technological focus position it well for sustained profitability in its core markets.

Sources

Company filings, market data

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