First Time Loading...

Marumae Co Ltd
TSE:6264

Watchlist Manager
Marumae Co Ltd Logo
Marumae Co Ltd
TSE:6264
Watchlist
Price: 1 858 JPY -5.69% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Marumae Co., Ltd. engages in the design, manufacture, process and sale of precision machinery and equipment. [ Read More ]

The intrinsic value of one Marumae Co Ltd stock under the Base Case scenario is 4 052.98 JPY. Compared to the current market price of 1 858 JPY, Marumae Co Ltd is Undervalued by 54%.

Key Points:
Intrinsic Value
Base Case
4 052.98 JPY
Undervaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marumae Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Marumae Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Marumae Co Ltd

Provide an overview of the primary business activities
of Marumae Co Ltd.

What unique competitive advantages
does Marumae Co Ltd hold over its rivals?

What risks and challenges
does Marumae Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marumae Co Ltd.

Provide P/S
for Marumae Co Ltd.

Provide P/E
for Marumae Co Ltd.

Provide P/OCF
for Marumae Co Ltd.

Provide P/FCFE
for Marumae Co Ltd.

Provide P/B
for Marumae Co Ltd.

Provide EV/S
for Marumae Co Ltd.

Provide EV/GP
for Marumae Co Ltd.

Provide EV/EBITDA
for Marumae Co Ltd.

Provide EV/EBIT
for Marumae Co Ltd.

Provide EV/OCF
for Marumae Co Ltd.

Provide EV/FCFF
for Marumae Co Ltd.

Provide EV/IC
for Marumae Co Ltd.

Show me price targets
for Marumae Co Ltd made by professional analysts.

What are the Revenue projections
for Marumae Co Ltd?

How accurate were the past Revenue estimates
for Marumae Co Ltd?

What are the Net Income projections
for Marumae Co Ltd?

How accurate were the past Net Income estimates
for Marumae Co Ltd?

What are the EPS projections
for Marumae Co Ltd?

How accurate were the past EPS estimates
for Marumae Co Ltd?

What are the EBIT projections
for Marumae Co Ltd?

How accurate were the past EBIT estimates
for Marumae Co Ltd?

Compare the revenue forecasts
for Marumae Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marumae Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marumae Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marumae Co Ltd compared to its peers.

Compare the P/E ratios
of Marumae Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Marumae Co Ltd with its peers.

Analyze the financial leverage
of Marumae Co Ltd compared to its main competitors.

Show all profitability ratios
for Marumae Co Ltd.

Provide ROE
for Marumae Co Ltd.

Provide ROA
for Marumae Co Ltd.

Provide ROIC
for Marumae Co Ltd.

Provide ROCE
for Marumae Co Ltd.

Provide Gross Margin
for Marumae Co Ltd.

Provide Operating Margin
for Marumae Co Ltd.

Provide Net Margin
for Marumae Co Ltd.

Provide FCF Margin
for Marumae Co Ltd.

Show all solvency ratios
for Marumae Co Ltd.

Provide D/E Ratio
for Marumae Co Ltd.

Provide D/A Ratio
for Marumae Co Ltd.

Provide Interest Coverage Ratio
for Marumae Co Ltd.

Provide Altman Z-Score Ratio
for Marumae Co Ltd.

Provide Quick Ratio
for Marumae Co Ltd.

Provide Current Ratio
for Marumae Co Ltd.

Provide Cash Ratio
for Marumae Co Ltd.

What is the historical Revenue growth
over the last 5 years for Marumae Co Ltd?

What is the historical Net Income growth
over the last 5 years for Marumae Co Ltd?

What is the current Free Cash Flow
of Marumae Co Ltd?

Financials

Balance Sheet Decomposition
Marumae Co Ltd

Current Assets 4.9B
Cash & Short-Term Investments 3.1B
Receivables 1B
Other Current Assets 797.1m
Non-Current Assets 6.1B
PP&E 5.8B
Intangibles 20.8m
Other Non-Current Assets 213.5m
Current Liabilities 1.1B
Accounts Payable 195.8m
Other Current Liabilities 908.6m
Non-Current Liabilities 2.7B
Long-Term Debt 2.6B
Other Non-Current Liabilities 86.6m
Efficiency

Earnings Waterfall
Marumae Co Ltd

Revenue
4.7B JPY
Cost of Revenue
-4.2B JPY
Gross Profit
507.4m JPY
Operating Expenses
-737.8m JPY
Operating Income
-230.4m JPY
Other Expenses
190.9m JPY
Net Income
-39.5m JPY

Free Cash Flow Analysis
Marumae Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Marumae Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Positive Free Cash Flow
Positive 3-Year Average ROE
50/100
Profitability
Score

Marumae Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Marumae Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Long-Term Solvency
65/100
Solvency
Score

Marumae Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Marumae Co Ltd

Wall Street analysts forecast Marumae Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Marumae Co Ltd is 2 244 JPY with a low forecast of 2 222 JPY and a high forecast of 2 310 JPY.

Lowest
Price Target
2 222 JPY
20% Upside
Average
Price Target
2 244 JPY
21% Upside
Highest
Price Target
2 310 JPY
24% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Marumae Co Ltd

1M 1M
-12%
6M 6M
+32%
1Y 1Y
+14%
3Y 3Y
+15%
5Y 5Y
+100%
10Y 10Y
+2 050%
Annual Price Range
1 858
52w Low
1 322
52w High
2 332
Price Metrics
Average Annual Return 29.52%
Standard Deviation of Annual Returns 75.64%
Max Drawdown -60%
Shares Statistics
Market Capitalization 23.5B JPY
Shares Outstanding 12 653 838
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Marumae Co Ltd Logo
Marumae Co Ltd

Country

Japan

Industry

Machinery

Market Cap

23.5B JPY

Dividend Yield

2.03%

Description

Marumae Co., Ltd. engages in the design, manufacture, process and sale of precision machinery and equipment. The company is headquartered in Izumi-Shi, Kagoshima-Ken and currently employs 160 full-time employees. The company went IPO on 2006-12-26. is a Japan-based company mainly engaged in the precision cutting works. The firm is engaged in the manufacture of vacuum chambers and electrodes used in flat panel display (FPD) manufacturing equipment and semiconductor manufacturing equipment. The products include semiconductor manufacturing equipment related parts, FPD manufacturing equipment related parts, and other equipment parts. The semiconductor manufacturing equipment parts are vacuum parts for semiconductor manufacturing equipment and inspection equipment. The FPD manufacturing equipment parts are vacuum devices for manufacturing equipment apparatus and inspection apparatus used in liquid crystal and organic electro luminescence (EL). The other parts consist surface processing equipment for smart phone housing, solar cell manufacturing equipment parts, motorcycle racing parts, industrial equipment parts for camera and microscope, as well as parts for medical equipment.

Contact

KAGOSHIMA-KEN
Izumi-shi
2141, Onohara-machi
+81996681140.0
http://www.marumae.com/

IPO

2006-12-26

Employees

160

Officers

President & Chairman of the Board
Mr. Toshikazu Maeda
GM of Technology & Production Headquarters and Director
Mr. Hiroto Ando
GM of Sales Department and Director
Mr. Kota Kaizaki

See Also

Discover More
What is the Intrinsic Value of one Marumae Co Ltd stock?

The intrinsic value of one Marumae Co Ltd stock under the Base Case scenario is 4 052.98 JPY.

Is Marumae Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 858 JPY, Marumae Co Ltd is Undervalued by 54%.