investorscraft@gmail.com

Intrinsic ValueYasunaga Corporation (7271.T)

Previous Close¥1,117.00
Intrinsic Value
Upside potential
Previous Close
¥1,117.00

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

Yasunaga Corporation operates in the automotive and industrial machinery sectors, specializing in precision-engineered engine components and advanced machine tools. The company’s core revenue model is driven by manufacturing high-performance parts such as connecting rods, cylinder heads, and crankshafts, alongside specialized machinery like fracture splitting and finishing boring machines. Its diversified portfolio also includes wire saws for solar cell production and environmental equipment for medical, industrial, and aquaculture applications. Positioned as a niche supplier in Japan’s auto parts industry, Yasunaga leverages decades of engineering expertise to serve both domestic and international markets. The company’s focus on precision manufacturing and technological innovation allows it to maintain a competitive edge in demanding industrial applications. While it faces competition from larger global players, its specialization in high-tolerance components and tailored machinery solutions provides stability in cyclical markets.

Revenue Profitability And Efficiency

Yasunaga reported revenue of JPY 31.9 billion for FY 2024, with net income of JPY 607 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 3.2 billion, indicating efficient cash generation from core operations. Capital expenditures of JPY 1.6 billion suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending relative to its cash flow.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 54.15 demonstrates its ability to translate revenue into shareholder returns, albeit at a moderate level. With operating cash flow covering capital expenditures, Yasunaga exhibits prudent capital allocation. However, its earnings power is tempered by the capital-intensive nature of its manufacturing operations and competitive pricing pressures in the auto parts sector.

Balance Sheet And Financial Health

Yasunaga’s balance sheet shows JPY 6.2 billion in cash against JPY 16.1 billion in total debt, indicating a leveraged but manageable financial position. The debt level reflects investments in production capacity, while the liquidity cushion provides flexibility. The company’s beta of 0.81 suggests lower volatility compared to the broader market, aligning with its stable industrial focus.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing operational stability over aggressive expansion. A dividend of JPY 12 per share signals a commitment to returning capital to shareholders, though the yield remains modest. The lack of explicit revenue growth metrics suggests reliance on cyclical demand from automotive and industrial sectors.

Valuation And Market Expectations

With a market cap of JPY 5.3 billion, Yasunaga trades at a conservative valuation, reflecting its niche positioning and moderate growth prospects. Investors likely view the company as a stable, low-beta play in the auto parts sector, with limited upside unless industrial demand accelerates significantly.

Strategic Advantages And Outlook

Yasunaga’s strengths lie in its specialized engineering capabilities and long-standing industry relationships. The outlook hinges on sustained demand for precision components, though diversification into environmental and solar-related equipment could provide incremental growth. Challenges include competitive pressures and exposure to cyclical downturns in automotive and industrial markets.

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