investorscraft@gmail.com

Intrinsic ValueRix Corporation (7525.T)

Previous Close¥3,700.00
Intrinsic Value
Upside potential
Previous Close
¥3,700.00

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

Rix Corporation operates in the industrial machinery sector, specializing in precision components critical for manufacturing efficiency. The company’s core products include rotary joints, hardlock nuts, and screw-type oil skimmers, serving diverse industries such as steel, paper, and machine tools. Its rotary joints, designed for high-performance applications, are integral to machinery requiring reliable fluid transfer, positioning Rix as a niche supplier with technical expertise. The company’s market position is reinforced by its long-standing reputation in Japan, where it has operated since 1907, and its focus on high-margin, engineered solutions. While Rix’s revenue streams are concentrated in industrial applications, its diversified product portfolio mitigates sector-specific risks. The company competes on precision engineering and durability, though its global footprint remains limited compared to multinational peers. Rix’s strategic focus on R&D and customization aligns with Japan’s advanced manufacturing ecosystem, but growth may hinge on expanding into adjacent markets or internationalizing its customer base.

Revenue Profitability And Efficiency

Rix Corporation reported revenue of JPY 49.8 billion for FY 2024, with net income of JPY 2.8 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 1.5 billion, though capital expenditures of JPY 1.2 billion indicate moderate reinvestment. The company’s profitability metrics suggest stable operational efficiency, albeit with room for improvement in cash conversion.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 343.79 underscores Rix’s earnings capability, supported by its asset-light model and focus on high-value components. The company’s capital efficiency is evident in its low debt-to-equity ratio, with total debt of JPY 1.9 billion against cash reserves of JPY 7.8 billion, providing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Rix maintains a robust balance sheet, with JPY 7.8 billion in cash and equivalents against JPY 1.9 billion in total debt, yielding a net cash position. This liquidity cushion supports its dividend policy and potential M&A activity. The company’s conservative leverage profile aligns with its steady, cyclical industry exposure.

Growth Trends And Dividend Policy

Rix’s growth is tied to industrial demand in Japan, with limited visibility on international expansion. The dividend per share of JPY 132 implies a payout ratio of approximately 38%, balancing shareholder returns with retained earnings for R&D. Historical trends suggest a focus on steady, rather than aggressive, growth.

Valuation And Market Expectations

At a market cap of JPY 23.7 billion, Rix trades at a P/E of around 8.5x, reflecting its niche positioning and moderate growth prospects. The low beta of 0.167 indicates limited correlation with broader market volatility, appealing to defensive investors.

Strategic Advantages And Outlook

Rix’s strengths lie in its engineering expertise and entrenched relationships in Japan’s industrial sector. However, reliance on domestic demand and cyclical end-markets poses risks. The outlook remains stable, with potential upside from technological upgrades in manufacturing or strategic partnerships.

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