investorscraft@gmail.com

Intrinsic ValueAmada Co., Ltd. (6113.T)

Previous Close¥1,979.50
Intrinsic Value
Upside potential
Previous Close
¥1,979.50

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

Amada Co., Ltd. is a leading global manufacturer of metalworking machinery and equipment, specializing in sheet metal fabrication, metal cutting, precision welding, and stamping press solutions. The company operates across Japan, North America, Europe, and Asia, serving industries such as automotive, electronics, medical devices, and construction. Its diversified product portfolio includes laser machines, punch presses, band saws, and welding systems, complemented by software solutions and consumables like cutting fluids and tools. Amada’s revenue model is driven by equipment sales, leasing, maintenance services, and aftermarket support, ensuring recurring income streams. The company holds a strong competitive position due to its technological expertise, extensive product range, and global service network. Its focus on precision and automation aligns with industrial trends toward efficiency and smart manufacturing, reinforcing its market leadership in metalworking machinery.

Revenue Profitability And Efficiency

Amada reported revenue of JPY 403.5 billion for FY 2024, with net income of JPY 40.6 billion, reflecting a net margin of approximately 10.1%. Operating cash flow stood at JPY 47.6 billion, demonstrating robust cash generation. Capital expenditures were JPY 11.0 billion, indicating disciplined reinvestment in production and R&D. The company’s profitability metrics suggest efficient cost management and stable demand for its industrial machinery.

Earnings Power And Capital Efficiency

Amada’s diluted EPS of JPY 118.95 highlights its earnings strength, supported by a diversified product mix and global market presence. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. With low leverage and a focus on high-margin segments, Amada maintains strong returns on invested capital.

Balance Sheet And Financial Health

Amada’s balance sheet remains solid, with JPY 93.4 billion in cash and equivalents and modest total debt of JPY 8.2 billion. The low debt-to-equity ratio underscores financial stability, providing flexibility for strategic investments or shareholder returns. The company’s conservative financial structure aligns with its long-term growth strategy in capital-intensive industrial markets.

Growth Trends And Dividend Policy

Amada’s growth is supported by global industrial demand and technological advancements in metalworking. The company paid a dividend of JPY 62 per share, reflecting a commitment to shareholder returns. While reinvestment in innovation remains a priority, its stable cash flow supports consistent dividend distributions, appealing to income-focused investors.

Valuation And Market Expectations

With a market capitalization of JPY 466.6 billion and a beta of 0.53, Amada is perceived as a stable industrial player with moderate volatility. The valuation reflects expectations of steady growth in metalworking machinery demand, particularly in automation and precision manufacturing sectors. Investors likely price in resilience to economic cycles given its diversified customer base.

Strategic Advantages And Outlook

Amada’s strategic advantages include its technological leadership, global distribution network, and aftermarket services. The outlook remains positive, driven by industrial automation trends and expansion in emerging markets. Risks include cyclical demand fluctuations, but the company’s strong balance sheet and innovation focus position it well for sustained competitiveness.

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