investorscraft@gmail.com

Intrinsic ValueMuro Corporation (7264.T)

Previous Close¥1,403.00
Intrinsic Value
Upside potential
Previous Close
¥1,403.00

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

Muro Corporation operates in the automotive parts sector, specializing in precision metal and resin components critical for vehicles, electric bicycles, and industrial engines. The company’s product portfolio includes sprockets, gears, sensor components, and forged parts, catering to manufacturers requiring high-durability mechanical solutions. Its revenue model is driven by B2B sales to automotive and industrial clients, leveraging Japan’s robust manufacturing ecosystem. Muro’s market position is anchored in its technical expertise in forging and machining, serving as a trusted supplier for niche applications where precision and reliability are paramount. The company’s focus on R&D and long-standing relationships with Japanese automakers provides stability, though it faces competition from larger global parts suppliers. Its specialization in small-batch, high-margin components differentiates it from mass producers, positioning it as a resilient player in the cyclical auto parts industry.

Revenue Profitability And Efficiency

Muro reported revenue of ¥23.7 billion for FY2024, with net income of ¥1.3 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at ¥3.9 billion, underscoring efficient working capital management. Capital expenditures of ¥2.5 billion indicate ongoing investments in production capacity, though free cash flow remains positive. The company’s profitability metrics align with niche automotive suppliers, balancing moderate margins with steady demand.

Earnings Power And Capital Efficiency

Diluted EPS of ¥217.97 highlights Muro’s ability to generate earnings despite sector volatility. The company’s capital efficiency is evident in its cash conversion cycle and low debt-to-equity ratio, supported by ¥9.4 billion in cash reserves. ROIC trends are stable, though influenced by cyclical demand fluctuations in the automotive sector.

Balance Sheet And Financial Health

Muro maintains a conservative balance sheet, with total debt of ¥2.7 billion against cash equivalents of ¥9.4 billion, ensuring liquidity. The debt-to-equity ratio is minimal, reflecting a low-risk financial structure. Strong cash reserves provide flexibility for strategic investments or downturns, though reliance on automotive cycles remains a key risk.

Growth Trends And Dividend Policy

Revenue growth is tied to automotive production trends, with limited diversification outside Japan. The dividend payout of ¥45 per share suggests a shareholder-friendly policy, yielding approximately 2% based on current market cap. Future growth may hinge on electrification trends and expansion into adjacent industrial markets.

Valuation And Market Expectations

At a market cap of ¥6.9 billion, Muro trades at a P/E of ~5.2x, below broader auto parts peers, reflecting its small-cap status and regional focus. The low beta (0.25) indicates relative insulation from market volatility, though investor expectations remain muted given sector headwinds.

Strategic Advantages And Outlook

Muro’s strengths lie in its specialized manufacturing capabilities and entrenched client relationships. Challenges include exposure to Japan’s aging automotive sector and global supply chain pressures. Strategic focus on high-margin components and potential EV-related opportunities could drive long-term resilience, though scale limitations persist.

Sources

Company filings, Tokyo Stock Exchange 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