investorscraft@gmail.com

Intrinsic ValueShinwa Co., Ltd. (7607.T)

Previous Close¥3,125.00
Intrinsic Value
Upside potential
Previous Close
¥3,125.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shinwa Co., Ltd. operates as a diversified industrial company specializing in engineering, manufacturing, and trading across multiple sectors. Its core revenue streams stem from metal joining solutions, including welding, brazing, and soldering equipment, alongside factory automation systems and industrial machinery. The company serves high-demand industries such as automotive, electronics, aerospace, and semiconductors, leveraging its technical expertise to provide integrated solutions. Shinwa’s market position is reinforced by its broad product portfolio and maintenance services, which cater to both domestic and international clients. Its presence in Japan, the U.S., Europe, and Asia underscores its global reach, while its focus on precision engineering and automation aligns with industrial trends toward efficiency and advanced manufacturing. The company’s ability to offer end-to-end solutions—from equipment supply to aftermarket services—positions it as a reliable partner in industrial supply chains. Despite competition from larger multinational players, Shinwa maintains a niche through specialized offerings like aircraft maintenance and custom automation systems.

Revenue Profitability And Efficiency

Shinwa reported revenue of JPY 77.8 billion for FY 2024, with net income of JPY 2.7 billion, reflecting a net margin of approximately 3.5%. Operating cash flow stood at JPY 3.97 billion, while capital expenditures were modest at JPY 755 million, indicating disciplined investment. The company’s profitability metrics suggest stable but moderate returns, typical for industrial machinery firms with diversified but competitive operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 203.93 demonstrates its ability to generate earnings despite operating in capital-intensive segments. Shinwa’s capital efficiency is supported by its low debt levels (JPY 701 million) relative to cash reserves (JPY 19.9 billion), allowing for flexibility in funding growth or returning capital to shareholders.

Balance Sheet And Financial Health

Shinwa’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. This conservative financial structure provides resilience against economic downturns or sector-specific volatility. The company’s low beta (0.397) further indicates lower systematic risk compared to broader markets.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with industrial sector averages. The dividend payout of JPY 106 per share suggests a shareholder-friendly policy, though yield calculations would depend on prevailing share prices. The company’s international footprint offers potential for incremental expansion, particularly in emerging markets.

Valuation And Market Expectations

With a market cap of JPY 39.4 billion, Shinwa trades at a P/E ratio of approximately 14.4x, in line with industrial machinery peers. The modest beta reflects market expectations of stable, low-volatility performance, though limited upside potential may constrain valuation multiples.

Strategic Advantages And Outlook

Shinwa’s strengths lie in its technical specialization and diversified industrial exposure. Its focus on automation and maintenance services aligns with long-term trends in manufacturing efficiency. However, reliance on cyclical industries like automotive and semiconductors could pose risks during downturns. The outlook remains neutral, with steady execution likely to sustain current performance levels.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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