investorscraft@gmail.com

Intrinsic ValueTsubakimoto Kogyo Co., Ltd. (8052.T)

Previous Close¥2,856.00
Intrinsic Value
Upside potential
Previous Close
¥2,856.00

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

Tsubakimoto Kogyo Co., Ltd. operates as a specialized industrial distributor in Japan, focusing on power transmission products, automation equipment, and engineered solutions. The company serves diverse industries, including automotive, logistics, precision machinery, and healthcare, providing critical components like motion controllers, servo motors, and sensing systems. Its broad product portfolio and technical expertise position it as a key supplier in Japan's industrial supply chain, catering to both manufacturing and infrastructure sectors. Tsubakimoto Kogyo differentiates itself through integrated solutions, combining hardware with IoT and AI-driven systems, enhancing operational efficiency for clients. The company’s long-standing relationships with industrial customers and its focus on high-margin engineered products reinforce its market position. While it faces competition from global industrial distributors, its localized service network and niche expertise in power transmission and automation provide a competitive edge.

Revenue Profitability And Efficiency

Tsubakimoto Kogyo reported revenue of JPY 113.5 billion for FY 2024, with net income of JPY 4 billion, reflecting a net margin of approximately 3.5%. Operating cash flow stood at JPY 5 billion, while capital expenditures were modest at JPY 500 million, indicating disciplined capital allocation. The company’s profitability metrics suggest stable but moderate efficiency in a competitive industrial distribution landscape.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 212.86 highlights its earnings capacity, supported by a diversified product mix and recurring demand from industrial clients. With minimal debt (JPY 59 million) and strong cash reserves (JPY 26.9 billion), Tsubakimoto Kogyo maintains a conservative capital structure, allowing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Tsubakimoto Kogyo’s balance sheet is robust, with JPY 26.9 billion in cash and equivalents against negligible debt, resulting in a net cash position. This financial strength provides resilience against economic downturns and supports potential M&A or R&D initiatives. The company’s low leverage and liquidity position it well for sustained operations and growth.

Growth Trends And Dividend Policy

Revenue growth appears steady, aligned with Japan’s industrial demand. The company’s dividend payout of JPY 120 per share reflects a commitment to shareholder returns, though yield remains modest. Future growth may hinge on expansion into higher-margin automation and IoT solutions, leveraging its existing customer base.

Valuation And Market Expectations

With a market cap of JPY 40.9 billion and a beta of 0.51, Tsubakimoto Kogyo is viewed as a stable, low-volatility industrial play. Valuation multiples suggest the market prices it as a steady performer rather than a high-growth entity, aligning with its mature industry positioning.

Strategic Advantages And Outlook

Tsubakimoto Kogyo’s strengths lie in its technical expertise, diversified industrial exposure, and strong balance sheet. Challenges include margin pressure from competition and reliance on Japan’s industrial sector. The outlook remains stable, with potential upside from digital transformation trends in manufacturing.

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