investorscraft@gmail.com

Intrinsic ValueFuji Oozx Inc. (7299.T)

Previous Close¥2,034.00
Intrinsic Value
Upside potential
Previous Close
¥2,034.00

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

Fuji Oozx Inc. is a specialized manufacturer of high-performance engine components, primarily serving the automotive sector with a focus on precision-engineered valves and related parts. The company operates in the competitive auto parts industry, where its core revenue model hinges on supplying OEMs and aftermarket clients with critical engine components, including titanium and hollow valves, valve seats, and rotators. Fuji Oozx differentiates itself through advanced material processing and proprietary manufacturing techniques, catering to both domestic Japanese and international markets. Its secondary revenue streams include steel material processing and machine tool sales, enhancing its vertical integration. The company’s market position is bolstered by its long-standing reputation for quality and reliability, though it faces competition from global suppliers. Its niche expertise in high-performance valves positions it well in markets demanding durability and efficiency, particularly in regions with stringent emissions standards.

Revenue Profitability And Efficiency

For FY 2024, Fuji Oozx reported revenue of JPY 23.4 billion, with net income of JPY 1.93 billion, reflecting a robust net margin of approximately 8.3%. Operating cash flow stood at JPY 4.23 billion, indicating strong cash generation relative to earnings. Capital expenditures of JPY 1.46 billion suggest disciplined reinvestment, supporting future growth without straining liquidity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 188.08 underscores its earnings power, supported by efficient operations and a focused product portfolio. With operating cash flow significantly exceeding net income, Fuji Oozx demonstrates effective working capital management and capital efficiency, though its beta of 0.328 indicates lower volatility relative to the broader market.

Balance Sheet And Financial Health

Fuji Oozx maintains a solid balance sheet, with JPY 5.84 billion in cash and equivalents against total debt of JPY 1.88 billion, reflecting a conservative leverage profile. The healthy cash position provides flexibility for strategic investments or shareholder returns, while the modest debt level ensures financial stability.

Growth Trends And Dividend Policy

The company’s growth is tied to automotive demand, with its international operations offering diversification. A dividend of JPY 52 per share signals a commitment to shareholder returns, though the payout ratio remains sustainable given its earnings and cash flow. Future growth may hinge on innovation in lightweight materials and expansion in emerging markets.

Valuation And Market Expectations

With a market cap of JPY 13.87 billion, Fuji Oozx trades at a P/E ratio of approximately 7.2x, suggesting modest market expectations. Its low beta implies investor perception of stability, but limited growth premium may reflect sector headwinds or competitive pressures.

Strategic Advantages And Outlook

Fuji Oozx’s strengths lie in its technical expertise and niche focus, though reliance on automotive cycles poses risks. The outlook depends on its ability to innovate and capture demand for fuel-efficient engine components, particularly in evolving regulatory environments. Strategic partnerships or diversification into adjacent markets could enhance long-term resilience.

Sources

Company filings, market 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