investorscraft@gmail.com

Intrinsic ValueMatsuya R&D Co.,Ltd (7317.T)

Previous Close¥1,084.00
Intrinsic Value
Upside potential
Previous Close
¥1,084.00

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

Matsuya R&D Co., Ltd. operates in the industrial machinery sector, specializing in the development and manufacturing of stitching systems for automobile safety devices, a niche yet critical component in vehicle safety. The company also diversifies its product portfolio with laser cutting machines, blood pressure arm bands, and car seat covers, leveraging its engineering expertise across multiple applications. Headquartered in Ono, Japan, Matsuya R&D serves primarily the domestic market, positioning itself as a specialized supplier with deep technical capabilities in precision manufacturing. Its focus on automotive safety aligns with global trends toward enhanced vehicle safety standards, providing a stable demand base. While the company operates in a competitive industrial machinery landscape, its diversified product lines and targeted applications help mitigate sector-specific risks. Matsuya R&D’s long-standing presence since 1982 underscores its established market position, though its growth potential may be influenced by Japan’s automotive industry dynamics and broader industrial demand.

Revenue Profitability And Efficiency

For FY 2024, Matsuya R&D reported revenue of ¥8.43 billion, with net income of ¥953 million, reflecting a net margin of approximately 11.3%. The company’s diluted EPS stood at ¥44.43, indicating solid profitability relative to its market capitalization. Operating cash flow was ¥528 million, though capital expenditures of ¥-607 million suggest significant reinvestment, likely in production capacity or R&D to sustain its specialized offerings.

Earnings Power And Capital Efficiency

Matsuya R&D demonstrates moderate capital efficiency, with its net income representing a meaningful return on its revenue base. The company’s operating cash flow, while positive, is offset by substantial capital expenditures, indicating a focus on maintaining or expanding its manufacturing capabilities. The balance between earnings generation and reinvestment highlights its commitment to sustaining its niche market position.

Balance Sheet And Financial Health

The company maintains a balanced financial position, with ¥2.25 billion in cash and equivalents against total debt of ¥2.84 billion. This suggests manageable leverage, though liquidity remains adequate to support operations. The debt level is reasonable given its market cap of ¥13.74 billion, but investors should monitor capex intensity relative to cash flow generation.

Growth Trends And Dividend Policy

Matsuya R&D’s growth is tied to Japan’s automotive and industrial sectors, with limited visibility into international expansion. The company pays a dividend of ¥10 per share, offering a modest yield, which aligns with its stable but not aggressively growth-oriented profile. Future performance will depend on demand for automotive safety systems and its ability to innovate within its product lines.

Valuation And Market Expectations

With a market cap of ¥13.74 billion and a beta of 0.801, Matsuya R&D is perceived as a lower-volatility industrial play. Its valuation reflects its niche positioning and steady profitability, though investors may weigh its growth prospects against sector peers. The EPS of ¥44.43 suggests a reasonable earnings multiple, contingent on sustained demand for its specialized machinery.

Strategic Advantages And Outlook

Matsuya R&D’s key strengths lie in its technical expertise and diversified industrial applications, particularly in automotive safety. However, its reliance on the domestic market and cyclical industrial demand pose risks. The outlook remains stable, supported by its long-term industry presence, but growth may require broader market penetration or product innovation to offset sector-specific headwinds.

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