investorscraft@gmail.com

Intrinsic ValueTomita Co., Ltd. (8147.T)

Previous Close¥1,350.00
Intrinsic Value
Upside potential
Previous Close
¥1,350.00

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

Tomita Co., Ltd. operates as a specialized distributor of machine tools and industrial equipment, serving manufacturers across Japan and select international markets. The company’s extensive product portfolio includes CNC lathes, milling machines, grinders, and additive manufacturing systems, alongside complementary offerings like cutting tools, measuring equipment, and automation solutions. Its revenue model hinges on distribution margins, value-added services such as retrofitting and customization, and software integration for production management. Positioned in the industrial distribution sector, Tomita competes by leveraging its long-standing relationships with machinery manufacturers and end-users, particularly in precision engineering and metalworking industries. The company differentiates itself through technical expertise, a broad product range, and tailored automation solutions, catering to small-to-medium enterprises and large industrial clients. While facing competition from global machinery distributors, Tomita maintains relevance through localized service support and niche specialization in high-precision equipment.

Revenue Profitability And Efficiency

Tomita reported revenue of ¥21.3 billion for FY2024, with net income of ¥561 million, reflecting a net margin of approximately 2.6%. The company’s operating cash flow was negative at ¥-773 million, partly due to working capital adjustments, while capital expenditures remained modest at ¥-80 million. The diluted EPS of ¥108.24 indicates moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its distribution margins and aftermarket services, though its capital efficiency appears constrained by the capital-intensive nature of industrial distribution. With a beta of 0.20, Tomita exhibits lower volatility compared to the broader market, suggesting stable but modest earnings growth tied to industrial demand cycles.

Balance Sheet And Financial Health

Tomita maintains a strong liquidity position with ¥5.64 billion in cash and equivalents, against minimal total debt of ¥229 million. This conservative leverage profile underscores financial stability, though the negative operating cash flow in FY2024 warrants monitoring for sustained working capital management.

Growth Trends And Dividend Policy

Growth is likely tied to industrial production trends in Japan and adoption of advanced manufacturing technologies. The company pays a dividend of ¥20 per share, offering a modest yield, with payout ratios suggesting a balanced approach between shareholder returns and reinvestment needs.

Valuation And Market Expectations

At a market cap of ¥6.29 billion, Tomita trades at a P/E multiple of approximately 11.2x, aligning with niche industrial distributors. The low beta implies muted market expectations for near-term growth, reflecting its cyclical exposure.

Strategic Advantages And Outlook

Tomita’s strengths lie in its technical expertise, diversified product range, and established customer relationships. However, its outlook depends on industrial demand recovery and competitive pressures in automation solutions. The company’s conservative balance sheet provides flexibility to navigate sector volatility.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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