investorscraft@gmail.com

Intrinsic ValueUEX, Ltd. (9888.T)

Previous Close¥841.00
Intrinsic Value
Upside potential
Previous Close
¥841.00

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

UEX, Ltd. operates as a specialized metal products manufacturer and distributor in Japan, focusing on stainless steel, titanium, and other high-performance alloys. The company serves diverse industrial applications, including construction, hydrogen infrastructure, and machinery, leveraging its expertise in fabrication and processing. Its product portfolio includes plates, tubes, bars, and custom-engineered solutions, positioning it as a critical supplier for Japan's industrial and infrastructure sectors. UEX differentiates itself through technical precision, long-standing industry relationships, and a vertically integrated approach that spans raw material procurement to value-added processing. The company's focus on niche segments like hydrogen-compatible stainless steel aligns with Japan's energy transition goals, providing a strategic growth avenue. Despite operating in a competitive steel industry, UEX maintains relevance through specialization and responsiveness to industrial demand cycles.

Revenue Profitability And Efficiency

UEX reported revenue of JPY 52.1 billion for FY 2024, with net income of JPY 1.3 billion, reflecting a net margin of approximately 2.5%. Operating cash flow stood at JPY 1.0 billion, while capital expenditures totaled JPY 521 million, indicating moderate reinvestment needs. The company's profitability metrics suggest exposure to commodity price volatility and industrial demand fluctuations, common in the steel sector.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 117.61 demonstrates modest earnings power relative to its market capitalization. The company's capital efficiency is constrained by the capital-intensive nature of metal fabrication, though its focus on processed and engineered products may support higher-margin opportunities compared to commodity steel producers.

Balance Sheet And Financial Health

UEX holds JPY 6.4 billion in cash against JPY 9.4 billion of total debt, indicating a leveraged but manageable position. The balance sheet reflects typical working capital requirements for inventory-heavy metal distribution, with liquidity supported by operating cash flows. Debt levels appear sustainable given stable industry positioning and Japan's low-interest-rate environment.

Growth Trends And Dividend Policy

The company's growth is tied to Japan's industrial activity and infrastructure investments, particularly in energy transition sectors. A dividend of JPY 15 per share suggests a payout ratio aligned with earnings stability, though dividend growth may be limited by cyclical industry dynamics and reinvestment needs.

Valuation And Market Expectations

At a market cap of JPY 8.3 billion, UEX trades at approximately 0.16x revenue and 6.4x net income, reflecting market skepticism about growth scalability in its niche. The beta of 0.71 indicates lower volatility than the broader market, typical for industrial suppliers with stable but unspectacular growth prospects.

Strategic Advantages And Outlook

UEX's longevity and technical expertise in specialty metals provide resilience, though its outlook depends on Japan's industrial policy and adoption of hydrogen infrastructure. Strategic advantages include deep customer relationships and fabrication capabilities, but macroeconomic headwinds and steel price volatility remain key risks. The company's ability to pivot toward high-value applications will determine future performance.

Sources

Company description, financial data from disclosed ticker metadata

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