investorscraft@gmail.com

Intrinsic ValueEbara Corporation (6361.T)

Previous Close¥4,656.00
Intrinsic Value
Upside potential
Previous Close
¥4,656.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ebara Corporation is a leading industrial machinery manufacturer specializing in fluid handling, environmental solutions, and precision equipment. The company operates across three core segments: Fluid Machinery & Systems, Environmental Plants, and Precision Machinery. Its product portfolio includes high-pressure pumps, compressors, chillers, and waste treatment systems, serving critical industries such as water management, oil refining, petrochemicals, and semiconductor manufacturing. With a heritage dating back to 1912, Ebara has established itself as a trusted provider of engineered solutions, particularly in Japan and expanding global markets. The company’s Environmental Plants segment addresses growing demand for sustainable infrastructure, including waste-to-energy and biomass power generation facilities, positioning it well in the transition toward circular economies. In Precision Machinery, Ebara’s semiconductor manufacturing equipment, such as chemical mechanical polishing systems, aligns with the global chip industry’s expansion. Ebara’s diversified revenue streams and technological expertise reinforce its competitive edge in niche industrial markets.

Revenue Profitability And Efficiency

Ebara reported revenue of JPY 866.7 billion for the period, with net income of JPY 71.4 billion, reflecting a net margin of approximately 8.2%. Operating cash flow stood at JPY 100.9 billion, demonstrating solid cash generation. Capital expenditures of JPY 50.9 billion indicate ongoing investments in capacity and technology, supporting future growth. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 154.43 highlights Ebara’s earnings power, supported by its diversified industrial segments. The company’s capital efficiency is evident in its balanced approach to reinvestment and profitability, with a focus on high-margin precision machinery and environmental solutions. Strong operating cash flow relative to net income suggests effective working capital management.

Balance Sheet And Financial Health

Ebara maintains a robust balance sheet with JPY 171 billion in cash and equivalents, against total debt of JPY 150.4 billion, indicating a conservative leverage profile. The liquidity position provides flexibility for strategic investments or acquisitions. The company’s financial health is further reinforced by its stable cash flow generation and manageable debt levels.

Growth Trends And Dividend Policy

Ebara’s growth is driven by demand for environmental and semiconductor-related equipment, aligning with global sustainability and tech trends. The company pays a dividend of JPY 56 per share, reflecting a commitment to shareholder returns. Its capital allocation strategy balances reinvestment with dividends, targeting sustainable long-term growth.

Valuation And Market Expectations

With a market cap of JPY 1.07 trillion, Ebara trades at a P/E ratio of approximately 15, in line with industrial machinery peers. The beta of 0.835 suggests lower volatility relative to the broader market. Investors likely value Ebara’s stable cash flows and exposure to high-growth sectors like semiconductors and clean energy.

Strategic Advantages And Outlook

Ebara’s strategic advantages lie in its technological expertise, diversified industrial exposure, and strong position in environmental and precision machinery markets. The outlook remains positive, supported by global infrastructure spending and semiconductor industry growth. Risks include cyclical demand for industrial equipment and competitive pressures in niche segments.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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