investorscraft@gmail.com

Intrinsic ValueYamazen Corporation (8051.T)

Previous Close¥1,425.00
Intrinsic Value
Upside potential
Previous Close
¥1,425.00

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

Yamazen Corporation operates as a diversified trading company specializing in industrial machinery, housing equipment, and home products. The company serves global markets with a broad portfolio, including machine tools, industrial robots, automation systems, and building materials. Its core revenue model hinges on distribution, value-added services, and solutions advisory, catering to manufacturing, construction, and consumer sectors. Yamazen differentiates itself through integrated support services, from equipment installation to maintenance, enhancing customer retention and operational efficiency. Positioned in the competitive industrial machinery sector, the company leverages its long-standing expertise and extensive product range to maintain a stable market presence. Its focus on high-precision machinery and automation aligns with industry trends toward smart manufacturing and labor-saving technologies. Additionally, Yamazen’s housing and home products division benefits from steady demand in Japan’s residential and renovation markets. The company’s dual emphasis on industrial and consumer segments provides revenue diversification, mitigating sector-specific risks.

Revenue Profitability And Efficiency

Yamazen reported revenue of JPY 506.9 billion for FY 2024, with net income of JPY 6.5 billion, reflecting a net margin of approximately 1.3%. Operating cash flow stood at JPY 11.5 billion, while capital expenditures were JPY 2.4 billion, indicating disciplined investment. The diluted EPS of JPY 66.92 suggests moderate profitability, though margins remain constrained by competitive pricing and operational costs in the trading sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and service-oriented model. However, capital efficiency appears modest, with operating cash flow covering capital expenditures but leaving limited surplus for aggressive reinvestment. The low beta of 0.248 suggests stable earnings relative to market volatility, though growth may be tempered by sector cyclicality.

Balance Sheet And Financial Health

Yamazen maintains a solid balance sheet, with JPY 79.7 billion in cash and equivalents against JPY 13.6 billion in total debt, indicating strong liquidity. The low leverage ratio underscores financial stability, providing flexibility for strategic initiatives or market downturns. The company’s conservative debt profile aligns with its steady, service-driven business model.

Growth Trends And Dividend Policy

Growth trends are likely tied to industrial automation and housing demand, though top-line expansion has been modest. The dividend per share of JPY 51 reflects a commitment to shareholder returns, supported by stable cash flows. However, dividend growth may be limited without significant earnings acceleration or margin improvement.

Valuation And Market Expectations

With a market cap of JPY 113.1 billion, Yamazen trades at a P/E ratio of approximately 17.4x, in line with industrial peers. The valuation reflects expectations of steady but unspectacular performance, given its niche positioning and moderate growth prospects. Investors likely prioritize stability and dividends over high growth.

Strategic Advantages And Outlook

Yamazen’s strengths lie in its diversified revenue streams, technical expertise, and after-sales support. The outlook remains stable, with opportunities in automation and energy-efficient housing equipment. Challenges include margin pressure and competition from global machinery suppliers. Strategic focus on high-value services and digital solutions could enhance long-term competitiveness.

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