investorscraft@gmail.com

Intrinsic ValueMeiwa Industry Co., Ltd. (7284.T)

Previous Close¥1,195.00
Intrinsic Value
Upside potential
Previous Close
¥1,195.00

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

Meiwa Industry Co., Ltd. operates as a specialized manufacturer of automotive interior parts and home construction materials in Japan. The company’s core revenue model is driven by supplying branded automotive components, including trunk liners, floor mats, and roof materials, under labels such as Shiko, Zem-Light, and Meitone. These products cater to a diverse range of vehicles, from sedans to SUVs and trucks, positioning Meiwa as a key supplier in Japan’s automotive aftermarket and OEM segments. Additionally, the company diversifies its revenue streams through home construction materials, including soundproofing and waterproofing solutions, which serve the residential and commercial building sectors. Despite its niche focus, Meiwa faces competitive pressures from both domestic and international parts suppliers, requiring continuous innovation and cost efficiency to maintain its market position. The company’s dual-sector presence provides some resilience against cyclical downturns in either automotive or construction demand.

Revenue Profitability And Efficiency

In FY 2024, Meiwa reported revenue of ¥22.4 billion but recorded a net loss of ¥305.5 million, reflecting margin pressures in its core segments. Operating cash flow stood at ¥560.3 million, though capital expenditures of ¥892 million indicate ongoing investments in production capabilities. The negative EPS of ¥87.31 underscores profitability challenges, likely tied to input cost inflation or competitive pricing dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income and diluted EPS. However, its operating cash flow remains positive, suggesting some ability to fund operations internally. Capital expenditures exceed operating cash flow, indicating reliance on external financing or cash reserves to sustain growth initiatives.

Balance Sheet And Financial Health

Meiwa’s balance sheet shows ¥4.3 billion in cash against ¥6.6 billion in total debt, reflecting moderate leverage. The debt-to-equity ratio warrants monitoring, particularly if profitability does not improve. Liquidity appears manageable, with cash reserves covering near-term obligations, but sustained losses could strain financial flexibility.

Growth Trends And Dividend Policy

Despite recent losses, Meiwa maintains a dividend payout of ¥50 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand recovery in Japan’s automotive sector and potential expansion in construction materials. The company’s ability to stabilize margins will be critical for sustaining dividends and funding future investments.

Valuation And Market Expectations

With a market cap of ¥3.5 billion and a beta of 0.095, Meiwa is viewed as a low-volatility, small-cap stock. The negative earnings and modest revenue base suggest muted market expectations, though the dividend yield may attract income-focused investors awaiting a turnaround.

Strategic Advantages And Outlook

Meiwa’s strengths lie in its established brand portfolio and dual-sector exposure, which mitigate single-industry risks. However, the outlook remains cautious due to profitability challenges. Success will depend on cost management, product innovation, and potential partnerships to enhance scale in competitive markets.

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