Hamai Industries Ltd. (6497) AI Stock Analysis

• Market Cap: ¥9.39B
• Dividend Yield: 2.92%
• Average Volume (3M): 3.31K
• Price to Earnings (P/E): 9.7
• Beta (1Y): 0.36
• Revenue Growth: 5.71%
• EPS Growth: 169.04%
• Country: JP
• Employees: 288
• Sector: Industrials
• Sector Strength: 72
• Industry: Manufacturing - Metal Fabrication
• EPS (TTM): 54.94
• Shares Outstanding: 7,424,140
• 10 Day Avg. Volume: 3,410
• 30 Day Avg. Volume: 3,306
• PEG Ratio: 0.06
• Price to Book (P/B): 0.47
• Price to Sales (P/S): 0.63
• P/FCF Ratio: 37.40
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): N/A
• Revenue Forecast (FY): N/A

• Rating: 80 Outperform
• Price Target: ¥1,576.00 ▲(32.44% Upside)
• Action: Reiterated Date: 02/18/26
• Date: Action: Reiterated 02/18/26

The score is driven primarily by strong underlying financial strength (especially the low-leverage balance sheet) and supportive technical momentum (price above key moving averages with positive MACD). Valuation also contributes positively due to a low P/E and healthy dividend yield, while inconsistent earnings and cash-flow stability temper the overall rating.

Positive Factors

Low leverage / Strong balance sheet

Substantial equity and minimal debt provide durable financial flexibility to fund capex, withstand downturns, and pursue strategic investments without stress. Low leverage reduces solvency risk and supports long-term capital allocation like reinvestment or shareholder returns.

Accelerating revenue growth and scale

Sustained revenue expansion and a 22.6% YoY acceleration in 2025 imply improving demand or market share. Growing scale helps absorb fixed costs, supports operational leverage, and strengthens the company’s competitive position over the medium term.

Improving cash generation

The recovery in operating and free cash flow after prior weakness suggests better cash conversion and working-capital management. Sustained positive FCF enhances the firm's ability to self-fund investments and support shareholder returns without external financing.

Negative Factors

Volatile cash flows and prior negative FCF

Material FCF swings and a negative year in 2023 point to susceptibility to working-capital shifts or lumpy investment cycles. Persistent volatility impairs predictability of funding for capex or dividends and raises execution risk across cycles.

Earnings volatility

Sharp swings in net income indicate earnings are sensitive to demand, margins, or one-off items. Such volatility complicates forecasting, increases performance risk, and undermines confidence in sustained profitability over the medium term.

Modest and fluctuating returns on equity

Low and variable ROE suggests the company is not consistently converting its strong equity base into attractive shareholder returns. Without operational improvements or better capital deployment, long-term shareholder value generation may remain constrained.

Hamai Industries Ltd. Business Overview & Revenue Model

Company Description

Hamai Industries Ltd. manufactures and sells precision machine equipment, valves, and high-pressure gas related equipment in Japan. It also offers LPG cylinder valves; ball valves for factories, construction machinery, food machinery, water treatment equipment, and semiconductor manufacturing equipment; natural gas automotive valves; medical gas valves; and high- pressure gas valves, as well as valves for hydrogen fuel cell vehicles, and fire extinguishers and fire extinguishing equipment. In addition, the company leases real estate properties. The company was formerly known as Hamai Factory Limited and changed its name to Hamai Industries Ltd. in April 1991. Hamai Industries Ltd. was founded in 1927 and is headquartered in Tokyo, Japan.

How the Company Makes Money

Hamai Industries Ltd. generates revenue through multiple streams, primarily from the sale of its industrial equipment and components to various sectors. The company's revenue model is centered around direct sales to OEMs, which account for a significant portion of its earnings. Additionally, the company has developed long-term partnerships with key players in the automotive and aerospace industries, providing tailored solutions that enhance operational efficiency and reduce production costs for its clients. Hamai Industries also benefits from service contracts and maintenance agreements, ensuring a steady flow of income beyond initial equipment sales. Furthermore, the increasing demand for automation and smart manufacturing solutions has opened new avenues for revenues, allowing the company to capitalize on emerging trends in technology and production processes.

Hamai Industries Ltd. Financial Statement Overview

Summary

Strong balance sheet (very low debt vs. equity) supports resilience, and revenue growth accelerated in 2025. Offsetting this, profitability and cash generation have been uneven, with a notable earnings dip in 2024 and volatile free cash flow (including a negative year in 2023) despite recent improvement.

Income Statement

The income statement shows solid scale and improving momentum, with revenue rising from 8.28B (2020) to 12.72B (2025) and accelerating growth in 2025 (+22.6% YoY). Profitability is generally healthy for the period shown (2024 gross margin ~19.3% and EBIT margin ~9.2%), but earnings have been volatile—net income dropped sharply in 2024 (396.8M) versus 2023 (909.0M) before rebounding strongly in 2025 (969.5M). Overall, revenue trajectory is favorable, but profit consistency is a key watch item.

Balance Sheet

The balance sheet is a clear strength with very low leverage and a growing equity base. Total debt remains minimal (174.3M in 2025) versus stockholders’ equity of 17.10B, implying substantial financial flexibility and low balance-sheet risk. Total assets have also steadily increased (17.41B in 2020 to 22.30B in 2025). The main weakness is that returns on equity have fluctuated and were modest in 2024 (~2.5%), reflecting uneven profitability despite the strong capital position.

Cash Flow

Cash flow is mixed, with meaningful year-to-year swings. Operating cash flow has been positive but inconsistent (e.g., 1.15B in 2020, 1.07B in 2022, down to 323M in 2023, then improving to 651.6M in 2025). Free cash flow has also been volatile, including a negative year in 2023 (-150.0M) followed by recovery in 2024 (134.5M) and 2025 (215.8M). This pattern suggests working-capital and/or investment timing impacts, and indicates cash generation is improving recently but not yet stable across cycles.

Breakdown	TTM	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	12.69B	12.72B	12.09B	11.13B	11.20B	9.46B
Gross Profit	2.36B	2.46B	2.33B	2.25B	2.24B	1.61B
EBITDA	1.80B	1.82B	1.68B	1.59B	1.56B	947.74M
Net Income	819.89M	969.46M	396.77M	909.00M	949.23M	433.47M
Balance Sheet
Total Assets	21.73B	22.30B	21.65B	21.10B	19.79B	18.32B
Cash, Cash Equivalents and Short-Term Investments	3.76B	4.30B	4.36B	4.57B	4.49B	3.93B
Total Debt	158.66M	174.27M	168.60M	114.00M	74.67M	84.04M
Total Liabilities	5.07B	5.20B	5.59B	5.46B	5.50B	4.64B
Stockholders Equity	16.66B	17.10B	16.06B	15.64B	14.29B	13.68B
Cash Flow
Free Cash Flow	0.00	215.79M	134.45M	-150.00M	703.03M	64.39M
Operating Cash Flow	0.00	651.63M	535.70M	323.00M	1.07B	412.26M
Investing Cash Flow	0.00	-437.59M	-442.83M	-10.36M	-322.24M	-192.69M
Financing Cash Flow	0.00	-285.50M	-310.27M	-237.00M	-206.68M	-207.97M

Hamai Industries Ltd. Technical Analysis

• Technical Analysis Sentiment: Positive
• Last Price: 1190.00
• 50DMA: Positive
• 100DMA: Positive
• 200DMA: Positive
• MACD: Positive
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:6497, the sentiment is Positive. The current price of 1190 is below the 20-day moving average (MA) of 1366.10, below the 50-day MA of 1277.06, and above the 200-day MA of 1173.58, indicating a bullish trend. The MACD of 48.06 indicates Positive momentum. The RSI at 61.67 is Neutral, neither overbought nor oversold. The STOCH value of 46.57 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for JP:6497.

Hamai Industries Ltd. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
6497	80 Outperform	¥9.39B	9.73	―	2.92%	5.71%	169.04%
5644	72 Outperform	¥16.90B	7.44	―	2.87%	2.38%	-5.80%
6998	71 Outperform	¥10.90B	15.68	―	3.48%	0.24%	20.23%
3435	70 Neutral	¥11.56B	11.70	―	2.89%	1.82%	-24.39%
3440	65 Neutral	¥6.03B	8.12	―	4.35%	30.19%	-15.63%
Sector *	63 Neutral	$10.79B	15.43	7.44%	2.01%	2.89%	-14.66%
5987	59 Neutral	¥3.13B	13.40	―	1.20%	2.94%	―