investorscraft@gmail.com

Intrinsic ValueMikuni Corporation (7247.T)

Previous Close¥387.00
Intrinsic Value
Upside potential
Previous Close
¥387.00

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

Mikuni Corporation operates in the automotive parts sector, specializing in precision-engineered components such as intake systems, thermal control systems, and fuel injection devices. The company serves a diverse clientele, including automobile, motorcycle, and power equipment manufacturers, while also expanding into niche markets like fuel cell accessories and nursing care equipment. Its vertically integrated production capabilities and long-standing industry relationships position it as a reliable supplier in Japan and select international markets. Mikuni’s product portfolio reflects a strategic balance between traditional automotive applications and emerging technologies, enhancing its resilience against cyclical downturns. The company’s focus on R&D and precision manufacturing underscores its commitment to innovation, particularly in fuel efficiency and emission control systems, aligning with global automotive trends. While it faces competition from larger global suppliers, Mikuni’s specialization in thermal and fluid management systems provides a defensible niche. Its foray into assistive devices and industrial machinery distribution further diversifies revenue streams, mitigating overreliance on automotive OEMs.

Revenue Profitability And Efficiency

Mikuni reported revenue of ¥99.9 billion for FY2024, with net income of ¥1.1 billion, reflecting a modest net margin of approximately 1.1%. Operating cash flow stood at ¥2.97 billion, though capital expenditures of ¥5.87 billion indicate significant reinvestment needs. The company’s profitability metrics suggest operational challenges, possibly due to input cost pressures or competitive pricing in the automotive supply chain.

Earnings Power And Capital Efficiency

Diluted EPS of ¥33.16 highlights limited earnings power relative to its market cap, while the negative free cash flow (¥2.9 billion operating cash flow minus ¥5.87 billion capex) signals tight liquidity for shareholder returns. The capital-intensive nature of its manufacturing operations may constrain near-term earnings scalability without higher utilization rates or pricing improvements.

Balance Sheet And Financial Health

Mikuni’s balance sheet shows ¥3.1 billion in cash against ¥39.8 billion in total debt, indicating leveraged financial positioning. The debt-heavy structure could limit flexibility amid industry downturns, though its beta of 0.344 suggests lower volatility compared to broader markets. Working capital management will be critical given the high capex requirements and cyclical demand patterns.

Growth Trends And Dividend Policy

Growth appears muted, with dividends of ¥14 per share offering a modest yield. The lack of explicit revenue growth data suggests reliance on stable OEM demand rather than market expansion. Dividend sustainability depends on improved cash flow generation, as current capex outlays exceed operating cash inflows.

Valuation And Market Expectations

At a market cap of ¥9.67 billion, the stock trades at a P/E of ~8.7x (based on diluted EPS), reflecting subdued investor expectations. The low beta implies perceived stability, but valuation multiples may be constrained by thin margins and leverage concerns.

Strategic Advantages And Outlook

Mikuni’s expertise in thermal and fluid systems provides a competitive edge in emission-critical applications, though reliance on automotive OEMs remains a risk. Diversification into nursing care and industrial equipment could offset cyclicality. Execution on cost efficiency and debt management will be pivotal for long-term stability, particularly as global auto demand evolves toward electrification.

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