investorscraft@gmail.com

Intrinsic ValueSakurai Ltd. (7255.T)

Previous Close¥690.00
Intrinsic Value
Upside potential
Previous Close
¥690.00

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

Sakurai Ltd. operates in the automotive and aerospace components manufacturing sector, specializing in precision machine tools and engineered parts. The company serves diverse industries, including passenger cars, motorcycles, forklifts, and aerospace, with a product portfolio encompassing transmission cases, cylinder heads, valve bodies, and aircraft components. Its expertise in deburring, milling, and multi-spindle machining positions it as a critical supplier for high-tolerance manufacturing processes. Sakurai’s market position is bolstered by its long-standing presence since 1948 and its ability to cater to both domestic (Japan) and international demand. The company’s focus on system integration and special-purpose machines allows it to address niche applications, enhancing its competitive edge in precision engineering. While the automotive sector remains its core revenue driver, its expansion into aerospace components diversifies its exposure to cyclical demand fluctuations.

Revenue Profitability And Efficiency

Sakurai reported revenue of JPY 5.54 billion for FY 2024, with net income of JPY 321.5 million, reflecting a net margin of approximately 5.8%. Operating cash flow stood at JPY 1.09 billion, indicating healthy cash generation relative to earnings. Capital expenditures of JPY 549.96 million suggest ongoing investments in production capabilities, though free cash flow remains positive after accounting for these outlays.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 89.22 underscores its earnings power, supported by efficient operations in precision machining. Its capital efficiency is evident in its ability to maintain profitability despite the capital-intensive nature of its industry, though further analysis of ROIC would be needed for a deeper assessment.

Balance Sheet And Financial Health

Sakurai’s balance sheet shows JPY 1.29 billion in cash and equivalents against JPY 1.38 billion in total debt, indicating a manageable leverage position. The liquidity buffer provides flexibility, but the debt level warrants monitoring, especially given the cyclicality of its end markets.

Growth Trends And Dividend Policy

Growth appears modest, with no explicit revenue or earnings trends provided. The company pays a dividend of JPY 10 per share, suggesting a conservative but stable return policy. Its low beta (0.084) implies minimal correlation with broader market volatility, possibly reflecting its niche focus.

Valuation And Market Expectations

With a market cap of JPY 1.91 billion, Sakurai trades at a P/E of approximately 5.9x based on FY 2024 earnings. This valuation suggests the market prices it as a stable, low-growth industrial player, though sector-specific multiples would provide clearer context.

Strategic Advantages And Outlook

Sakurai’s strengths lie in its specialized machining expertise and diversified client base across automotive and aerospace. However, its reliance on cyclical industries poses risks. The outlook hinges on its ability to maintain technological relevance and expand into higher-margin aerospace applications.

Sources

Company description, financial data provided by user

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