Data is not available at this time.
The Japan Steel Works, Ltd. operates as a diversified industrial machinery and steel products manufacturer, serving critical sectors such as energy, defense, and chemical processing. The company’s core revenue model is built on high-value forged and cast steel components, including specialized products for nuclear and thermal power plants, as well as pressure vessels for industrial applications. Its Industrial Machinery Products segment also supplies advanced plastic production machinery, positioning the firm as a key supplier in polymer processing. The Steel and Energy Products segment caters to infrastructure and heavy industry, while its defense equipment division underscores its strategic role in national security. With a legacy dating back to 1907, the company maintains a strong technical reputation, particularly in precision forging and alloy development. Its market position is reinforced by long-term contracts in energy and defense, though it faces competition from global steel and machinery giants. The firm’s diversification across industrial applications and geographic markets provides resilience against sector-specific downturns.
In FY 2024, the company reported revenue of ¥252.5 billion, with net income of ¥14.3 billion, reflecting a net margin of approximately 5.7%. Operating cash flow stood at ¥21.7 billion, though capital expenditures of ¥10.3 billion indicate ongoing investment in production capabilities. The modest net income margin suggests competitive pressures in its core markets, balanced by cost discipline and premium product pricing.
Diluted EPS of ¥194.02 demonstrates moderate earnings power, supported by stable demand in energy and defense sectors. The company’s capital efficiency is constrained by the capital-intensive nature of steel forging and machinery manufacturing, though its diversified revenue streams help mitigate cyclical risks. Operating cash flow covers capital expenditures, but reinvestment needs limit free cash flow generation.
The balance sheet remains solid, with ¥97.6 billion in cash and equivalents against ¥43.6 billion in total debt, indicating a conservative leverage profile. The net cash position provides flexibility for strategic investments or shareholder returns. Long-term liabilities are manageable, reflecting prudent financial management in a cyclical industry.
Growth is likely tied to infrastructure and energy sector demand, particularly in nuclear and hydrogen-related applications. The company paid a dividend of ¥88 per share, signaling a commitment to shareholder returns, though payout ratios remain sustainable given its cash reserves. Future expansion may hinge on technological advancements in renewable energy and defense systems.
With a market cap of ¥475.7 billion and a beta of 0.46, the stock is perceived as relatively stable but with limited growth premium. Valuation multiples align with industrial machinery peers, reflecting expectations of steady but unspectacular performance. Investor sentiment may improve with stronger order visibility in energy or defense contracts.
The company’s technical expertise in high-performance steel and forged components provides a competitive edge in niche markets. Its involvement in hydrogen storage and defense R&D positions it for long-term structural trends. However, reliance on heavy industry cycles and geopolitical factors in defense spending introduces volatility. The outlook remains cautiously optimistic, contingent on execution in high-margin segments.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |