investorscraft@gmail.com

Intrinsic ValueAeroEdge Co., Ltd. (7409.T)

Previous Close¥3,585.00
Intrinsic Value
Upside potential
Previous Close
¥3,585.00

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

AeroEdge Co., Ltd. operates in the aerospace and defense sector, specializing in the manufacturing and sale of precision engine components for aerospace applications. The company leverages advanced machining and additive manufacturing technologies to produce high-performance parts, catering primarily to Japan's aerospace industry. Its engineering consulting services further enhance its value proposition, providing clients with end-to-end solutions from design to production. Positioned as a niche player, AeroEdge benefits from Japan's strong aerospace manufacturing base and stringent quality standards, which create barriers to entry for competitors. The company’s focus on precision and innovation allows it to serve both domestic and potential international clients seeking reliable aerospace components. While its market share is modest, AeroEdge’s technological capabilities and specialization in engine parts position it as a critical supplier in the aerospace supply chain.

Revenue Profitability And Efficiency

AeroEdge reported revenue of JPY 3.35 billion for FY 2024, with net income of JPY 698.7 million, reflecting a healthy net margin of approximately 20.9%. The company’s operating cash flow stood at JPY 1.39 billion, though significant capital expenditures (JPY -1.53 billion) indicate ongoing investments in manufacturing capabilities. These figures suggest efficient operations but highlight the capital-intensive nature of the aerospace components sector.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 162.14 demonstrates solid earnings power relative to its market capitalization. However, high capital expenditures relative to operating cash flow suggest that AeroEdge is reinvesting heavily to sustain growth and technological competitiveness. The balance between earnings generation and reinvestment will be critical for long-term capital efficiency.

Balance Sheet And Financial Health

AeroEdge maintains a balanced financial position with JPY 1.81 billion in cash and equivalents against total debt of JPY 3.2 billion. The debt level is manageable given its cash flow generation, but the company’s leverage ratio warrants monitoring, especially as it continues to fund capital-intensive projects. Liquidity appears adequate, supported by strong operating cash flows.

Growth Trends And Dividend Policy

Growth is driven by demand for aerospace components, though the company has not yet initiated a dividend policy, retaining earnings for reinvestment. The lack of dividends aligns with its growth-focused strategy, prioritizing expansion and technological advancements over shareholder payouts. Future trends will depend on aerospace sector recovery and AeroEdge’s ability to secure long-term contracts.

Valuation And Market Expectations

With a market cap of JPY 8.31 billion and a beta of 0.84, AeroEdge is viewed as a relatively stable investment within the industrials sector. The valuation reflects expectations of steady growth, supported by its niche market position and Japan’s aerospace industry strength. Investors likely anticipate further margin expansion and international market penetration.

Strategic Advantages And Outlook

AeroEdge’s strategic advantages lie in its specialized manufacturing expertise and proximity to Japan’s aerospace hub. The outlook is cautiously optimistic, contingent on global aerospace demand and the company’s ability to scale efficiently. Risks include supply chain disruptions and competitive pressures, but its technological focus provides a defensible market position.

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