investorscraft@gmail.com

Intrinsic ValueMISUMI Group Inc. (9962.T)

Previous Close¥2,552.00
Intrinsic Value
Upside potential
Previous Close
¥2,552.00

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

MISUMI Group Inc. is a leading global supplier of factory automation (FA) and die components, operating primarily in the industrials sector. The company’s core revenue model revolves around the distribution of high-precision mechanical components, including shafts, linear bushings, and actuators, as well as specialized mold components like punches and guide pins. Its diversified product portfolio caters to manufacturers seeking efficiency and reliability in production processes. MISUMI operates through three key segments: FA Business, Die Components Business, and VONA Business, each targeting distinct industrial needs. The company has established a strong market position by leveraging its extensive catalog, rapid delivery capabilities, and customization services, which differentiate it from competitors. With a presence in multiple regions, MISUMI serves a broad customer base, from small workshops to large-scale industrial manufacturers, reinforcing its reputation as a trusted partner in automation and precision engineering. The company’s focus on innovation and supply chain efficiency further enhances its competitive edge in the highly specialized tools and accessories market.

Revenue Profitability And Efficiency

MISUMI Group reported revenue of ¥401.99 billion for the fiscal year ending March 2025, with net income reaching ¥36.55 billion, reflecting a solid profit margin. The company’s operating cash flow stood at ¥60.46 billion, indicating efficient cash generation from core operations. Capital expenditures of ¥15.43 billion suggest ongoing investments in growth and operational enhancements, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

Diluted earnings per share (EPS) for the period were ¥131.62, demonstrating strong earnings power. The company’s capital efficiency is underscored by its ability to generate substantial operating cash flow relative to its capital expenditures. With minimal total debt of ¥7.54 billion and robust cash reserves of ¥159.30 billion, MISUMI maintains a conservative yet effective capital structure.

Balance Sheet And Financial Health

MISUMI Group’s balance sheet reflects financial stability, with cash and equivalents of ¥159.30 billion significantly outweighing its total debt of ¥7.54 billion. This low leverage ratio highlights the company’s prudent financial management and ability to fund operations without excessive reliance on borrowing. The strong liquidity position provides flexibility for strategic initiatives and potential acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its diversified product offerings and global reach. A dividend per share of ¥43.21 indicates a shareholder-friendly policy, balancing reinvestment with returns. MISUMI’s focus on expanding its automation and precision components business positions it well to capitalize on industrial trends, though macroeconomic factors may influence near-term performance.

Valuation And Market Expectations

With a market capitalization of ¥532.09 billion and a beta of 0.457, MISUMI is perceived as a relatively stable investment within the industrials sector. The company’s valuation reflects its steady earnings and strong market position, though investor expectations may hinge on its ability to sustain growth amid global supply chain dynamics and competitive pressures.

Strategic Advantages And Outlook

MISUMI Group’s strategic advantages lie in its extensive product catalog, customization capabilities, and efficient distribution network. The company is well-positioned to benefit from increasing automation demand across industries. However, challenges such as raw material cost fluctuations and geopolitical risks could impact margins. Long-term prospects remain favorable, supported by technological advancements and industrial growth trends.

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