investorscraft@gmail.com

Intrinsic ValueDaikin Industries,Ltd. (6367.T)

Previous Close¥18,585.00
Intrinsic Value
Upside potential
Previous Close
¥18,585.00

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

Daikin Industries, Ltd. is a global leader in the HVAC (heating, ventilation, and air conditioning) and refrigeration industry, operating primarily in the industrials sector. The company generates revenue through the manufacturing and distribution of a diverse portfolio of air-conditioning systems, refrigeration equipment, and specialty chemical products. Its offerings span residential, commercial, and industrial applications, including energy-efficient heat pumps, packaged systems, and advanced fluorochemical solutions. Daikin holds a dominant position in Japan and maintains a strong international footprint, particularly in the U.S., China, and Europe, leveraging its technological expertise in inverter-driven and eco-friendly refrigerants. The company differentiates itself through integrated solutions, combining hardware with after-sales services, which enhances customer retention and recurring revenue streams. Its fluorochemical division further diversifies revenue by catering to industries like semiconductors, pharmaceuticals, and coatings. Daikin’s market leadership is reinforced by continuous R&D investments, strategic acquisitions, and a vertically integrated supply chain, positioning it as a key player in the global transition toward sustainable cooling technologies.

Revenue Profitability And Efficiency

Daikin reported revenue of ¥4.40 trillion (JPY) for FY2024, with net income of ¥260.3 billion, reflecting a net margin of approximately 5.9%. Operating cash flow stood at ¥399.6 billion, underscoring robust cash generation. Capital expenditures of ¥242.6 billion indicate sustained investment in capacity and innovation, though free cash flow remains healthy. The company’s efficiency is evident in its ability to scale globally while maintaining profitability.

Earnings Power And Capital Efficiency

Diluted EPS of ¥888.64 highlights Daikin’s earnings power, supported by a diversified product mix and operational leverage. The company’s capital efficiency is demonstrated by its ability to deploy resources into high-growth segments like eco-friendly refrigerants and energy-saving systems, while maintaining disciplined returns. Its global footprint and aftermarket services further enhance recurring revenue streams.

Balance Sheet And Financial Health

Daikin’s balance sheet shows liquidity with ¥738.0 billion in cash and equivalents, against total debt of ¥968.2 billion, indicating a manageable leverage position. The company’s financial health is stable, with sufficient liquidity to fund growth initiatives and weather cyclical downturns. Its debt profile is balanced, reflecting prudent financial management.

Growth Trends And Dividend Policy

Daikin has consistently grown its top line through geographic expansion and product innovation, particularly in energy-efficient solutions. The company pays a dividend of ¥280 per share, signaling a commitment to shareholder returns while retaining capital for reinvestment. Future growth is expected to be driven by regulatory tailwinds favoring green technologies and urbanization in emerging markets.

Valuation And Market Expectations

With a market cap of ¥4.63 trillion and a beta of 0.76, Daikin is perceived as a relatively stable investment within the industrials sector. The valuation reflects expectations of steady growth, supported by its leadership in HVAC and fluorochemicals. Investors likely price in continued margin expansion and market share gains.

Strategic Advantages And Outlook

Daikin’s strategic advantages include its technological leadership, global distribution network, and strong brand equity. The outlook remains positive, driven by demand for sustainable cooling solutions and regulatory shifts toward low-GWP refrigerants. Risks include raw material volatility and geopolitical tensions, but the company’s diversified operations mitigate these challenges.

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