investorscraft@gmail.com

Intrinsic ValueThe Japan Steel Works, Ltd. (5631.T)

Previous Close¥8,535.00
Intrinsic Value
Upside potential
Previous Close
¥8,535.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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