Data is not available at this time.
IHI Corporation is a diversified industrial machinery company operating across multiple high-value sectors, including resources, energy, and social infrastructure. Its core revenue model is built on engineering, manufacturing, and construction services, with key offerings such as gas turbines, LNG terminals, nuclear fuel systems, and aerospace components. The company serves both domestic and international markets, leveraging its long-standing expertise in heavy industries to provide integrated solutions for energy transition, infrastructure development, and advanced machinery. IHI holds a strong position in Japan's industrial landscape, supported by its technological capabilities in carbon reduction, marine propulsion, and defense systems. Its diversified portfolio mitigates sector-specific risks while allowing cross-industry synergies, particularly in energy efficiency and large-scale infrastructure projects. The company competes with global industrial conglomerates but maintains a niche in specialized heavy engineering and precision machinery, particularly in Asia. Its historical roots and government contracts in defense and space further solidify its market standing.
IHI reported revenue of ¥1.63 trillion for FY2025, with net income of ¥112.7 billion, reflecting a net margin of approximately 6.9%. Operating cash flow stood at ¥177.6 billion, underscoring solid cash generation despite capital expenditures of ¥60.2 billion. The company’s profitability is supported by its diversified industrial segments, though margins are influenced by project-based revenue recognition and input cost volatility in heavy manufacturing.
Diluted EPS of ¥744.77 indicates stable earnings power, driven by high-margin segments like aero engines and energy systems. Capital efficiency is moderated by the capital-intensive nature of its businesses, but operating cash flow coverage of capex (nearly 3x) suggests prudent reinvestment. The company’s ability to monetize long-cycle projects remains critical to sustaining returns.
IHI’s balance sheet shows ¥136.8 billion in cash against ¥514.7 billion in total debt, indicating moderate leverage. The debt level is manageable given its industrial cash flow profile, but liquidity depends on timely project execution. Asset-heavy operations necessitate ongoing capital commitments, though its established market position provides revenue stability.
Growth is tied to global energy infrastructure demand and Japan’s defense spending. A dividend of ¥120 per share reflects a conservative payout policy, prioritizing reinvestment in high-tech segments like aerospace and decarbonization solutions. Order backlog visibility in infrastructure and LNG projects supports medium-term revenue stability.
At a market cap of ¥2.09 trillion, IHI trades at a P/E of ~18.5x, aligning with industrial peers. Investors likely price in steady growth from energy transition and defense contracts, balanced by cyclical exposure to heavy machinery. The beta of 0.956 suggests lower volatility relative to the broader market.
IHI’s strengths lie in its engineering expertise, diversified industrial footprint, and government-backed projects in aerospace and energy. Near-term challenges include supply chain costs and global competition, but long-term opportunities in LNG infrastructure, carbon capture, and space technology position it for resilient growth. Strategic partnerships and R&D focus will be key to maintaining its technological edge.
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 |