investorscraft@gmail.com

Intrinsic ValueEiken Industries Co.,Ltd. (7265.T)

Previous Close¥3,605.00
Intrinsic Value
Upside potential
Previous Close
¥3,605.00

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

Eiken Industries Co., Ltd. operates in the industrial pollution and treatment controls sector, specializing in filtration solutions for internal combustion engines and industrial applications. The company generates revenue through the manufacturing and sale of oil, air, fuel, and cabin filters, alongside ancillary products like kitchen equipment parts and burners. Its core market is Japan, where it serves automotive and industrial clients with precision-engineered filtration systems. Eiken Industries maintains a niche position by focusing on high-quality, durable filters that meet stringent industry standards. The company’s secondary revenue streams include press molds and jigs, diversifying its industrial footprint. While it operates in a competitive space dominated by global players, its localized expertise and long-standing reputation provide a stable market presence. The industrial filtration segment is driven by regulatory demands and technological advancements, positioning Eiken to benefit from sustained demand in automotive and manufacturing sectors.

Revenue Profitability And Efficiency

Eiken Industries reported revenue of ¥7.28 billion for FY2024, with net income of ¥217.8 million, reflecting modest profitability. The diluted EPS of ¥214.89 indicates efficient earnings distribution across its 1.02 million outstanding shares. Operating cash flow stood at ¥464.7 million, supported by disciplined capital expenditures of ¥143.8 million, suggesting prudent financial management.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche market focus, yet it maintains stable margins in a competitive industry. Capital efficiency is evident from its low debt-to-equity profile and healthy cash reserves, enabling reinvestment in core filtration technologies and operational upgrades.

Balance Sheet And Financial Health

Eiken Industries boasts a robust balance sheet with ¥1.49 billion in cash and equivalents against total debt of ¥474.3 million, indicating strong liquidity. The minimal leverage and ample cash reserves underscore financial stability, reducing vulnerability to economic downturns or sector-specific volatility.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting steady but unspectacular performance. The company’s dividend policy is conservative, offering ¥110 per share, aligning with its focus on maintaining financial flexibility rather than aggressive shareholder returns.

Valuation And Market Expectations

With a market cap of ¥3.52 billion and a beta of 0.137, Eiken Industries is perceived as a low-volatility, defensive stock. The valuation reflects its stable but limited growth prospects, trading at a modest multiple relative to earnings and book value.

Strategic Advantages And Outlook

Eiken’s strategic advantages lie in its specialized filtration expertise and localized supply chain, though global competition poses challenges. The outlook remains stable, with potential upside from regulatory tailwinds in emission controls and industrial automation.

Sources

Company filings, Tokyo Stock Exchange data

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