investorscraft@gmail.com

Intrinsic ValueIMV Corporation (7760.T)

Previous Close¥2,873.00
Intrinsic Value
Upside potential
Previous Close
¥2,873.00

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

IMV Corporation operates in the hardware, equipment, and parts sector, specializing in vibration simulation and measurement systems. The company generates revenue through the sale of electrodynamic vibration test systems, sensors, seismometers, and reliability evaluation systems, alongside leasing and maintenance services. Its product portfolio caters to industries requiring precision vibration testing, such as automotive, aerospace, and electronics manufacturing. IMV differentiates itself through integrated solutions, including consulting and test house services, enhancing its value proposition in niche markets. With a legacy since 1957, IMV has established a strong presence in Japan and internationally, leveraging its technical expertise to maintain competitive positioning. The company’s focus on R&D and after-sales support reinforces its reputation as a trusted provider in vibration testing technology.

Revenue Profitability And Efficiency

IMV Corporation reported revenue of JPY 15.34 billion for the fiscal year ending September 2024, with net income of JPY 1.43 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 2.01 billion, indicating efficient cash generation from core operations. Capital expenditures of JPY -981 million suggest disciplined investment in maintaining and upgrading its technological infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified revenue streams from equipment sales, leasing, and consulting services. With JPY 2.8 billion in cash and equivalents, IMV maintains liquidity, though its total debt of JPY 3.36 billion warrants monitoring for leverage management. The absence of reported diluted EPS suggests potential complexities in share structure or reporting practices.

Balance Sheet And Financial Health

IMV’s balance sheet shows JPY 2.8 billion in cash against JPY 3.36 billion in total debt, indicating moderate leverage. The company’s operating cash flow covers interest obligations comfortably, supporting financial stability. Its asset-light model, focused on high-margin services, contributes to a resilient financial position despite sector-specific cyclicality.

Growth Trends And Dividend Policy

IMV’s growth is driven by demand for precision testing in industrial applications, though sector-specific cycles may influence performance. The company pays a dividend of JPY 20 per share, reflecting a commitment to shareholder returns. Future growth may hinge on international expansion and technological advancements in vibration testing.

Valuation And Market Expectations

With a market cap of JPY 29.34 billion and a beta of 1.2, IMV is perceived as moderately volatile relative to the market. Investors likely value its niche expertise and stable cash flows, though sector competition and R&D demands could impact long-term valuation multiples.

Strategic Advantages And Outlook

IMV’s strategic advantages lie in its specialized product portfolio and technical consulting services, which foster customer loyalty. The outlook remains stable, supported by industrial demand for reliability testing. However, global supply chain dynamics and R&D investment efficiency will be critical to sustaining competitive momentum.

Sources

Company filings, Bloomberg

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