Loading…
Employees: 2,042
Size Aida Engineering,Ltd (6118.T) is a Japan Industrials company (Industrial Machinery) with a market value of $326M, the 1307th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥1,030 on 6 Nov 2026.
Performance Over six months the shares fell 13.4%, against -25.2% for the median peer and +1.8% for the Japan market (cap-weighted) — 5th highest of 21 in its peer set.
Growth Revenue fell 1.6% over the last twelve months (peer median +17.2%); the operating margin is 6.5% (peer median 2.9%).
Valuation It trades at 12.3× forward earnings against a peer median of 11.0× (5th most expensive of 10).
Price implies For today's price to make sense, revenue must grow about -19% a year for seven years (Req g). Recent delivered growth is +6%, so the hurdle is -25 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.4 points below its cost of capital (6.7% WACC).
Next results Next results expected around 13 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥75.4B | ¥78.6B | ¥76.0B | ¥72.7B | ¥68.8B |
| Revenue growth | — | +3% | +4% | +6% | — |
| Gross profit | ¥17.0B | ¥18.0B | ¥16.6B | ¥14.0B | ¥12.1B |
| EBITDA | ¥7.06B | ¥7.80B | ¥7.49B | ¥5.64B | ¥3.39B |
| Net income | ¥3.80B | ¥4.26B | ¥5.10B | ¥2.81B | ¥1.29B |
| Free cash flow | n/a | ¥6.56B | ¥5.66B | ¥1.95B | -¥3.04B |
| Capital expenditure | n/a | ¥1.77B | ¥899M | ¥1.66B | ¥2.37B |
| Total debt | ¥4.28B | ¥4.25B | ¥3.12B | ¥2.97B | ¥2.08B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 6118.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -16.7% | -14.0% | 9th lowest of 21 |
| 6-month return | -13.4% | -25.2% | 5th highest of 21 |
| Distance from 52-week high | -24.4% | -40.0% | 2nd highest of 21 |
| Revenue growth (TTM) | -1.6% | +17.2% | 6th lowest of 21 |
| Operating margin | 6.5% | 2.9% | 9th highest of 21 |
| Forward P/E | 12.3× | 11.0× | 5th most expensive of 10 |
| Growth the price implies (Req g, 7 yrs) | -19.0% | 1.2% | least demanding of 11 |
| Growth delivered (Del g) | +6.2% | +6.7% | 5th lowest of 10 |
| Hurdle (Req g minus delivered) | -25.2 pp | -2.5 pp | least demanding of 10 |
| ROIC minus cost of capital | -0.4 pp | -4.2 pp | 8th highest of 21 |
| EV / EBITDA | 2.5× | 10.4× | cheapest of 11 |
| Net debt / EBITDA | -4.7× | -0.4× | 3rd least indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Aida Engineering,Ltd 6118.T | Japan | $326M | -13% | -2% | 6% | 12.3× | -19.0% | +6.2% |
| Gltechno 255A.T | Japan | $326M | -24% | +9% | 16% | 8.0× | 9.7% | n/a |
| Tianjin MOTIMO Membrane Technology 300334.SZ | China | $326M | -11% | +37% | -10% | n/a | n/a | n/a |
| Zhuhai Kles Technology 301314.SZ | China | $326M | -18% | +22% | 0% | n/a | n/a | n/a |
| Technoflex 3449.T | Japan | $326M | -41% | +22% | 19% | 11.0× | 3.0% | +6.8% |
| Wave Cyber (Shanghai) 688718.SS | China | $327M | -26% | +16% | 13% | n/a | 35.0% | +5.9% |
| HANGZHOU INNOVER TECHNOLOGY 002767.SZ | China | $325M | -30% | +25% | 1% | n/a | n/a | n/a |
| Qingdao Daneng Environmental Protection Equipment 688501.SS | China | $323M | -29% | -15% | 9% | 14.1× | n/a | n/a |
| JPP 5284.TW | Taiwan | $323M | -47% | +50% | 22% | 10.1× | -0.6% | +21.0% |
| Windsor Machines WINDMACHIN.NS | India | $322M | -7% | +36% | 0% | n/a | n/a | n/a |
| Jiangsu Liance Electromechanical Technology 688113.SS | China | $321M | -23% | +10% | 18% | n/a | 7.9% | +6.7% |
| Shanghai CEO Technology 688335.SS | China | $321M | -55% | +29% | -8% | n/a | n/a | n/a |
| Shenzhen Intelligent Precision Instrument 301512.SZ | China | $320M | -20% | 0% | 5% | n/a | n/a | n/a |
| Rechi Precision 4532.TW | Taiwan | $332M | -2% | -9% | 5% | 14.8× | -3.8% | +1.0% |
| Dalian Haosen Intelligent Manufacturing 688529.SS | China | $333M | -33% | -19% | -83% | n/a | -4.2% | +7.4% |
| Zhejiang Double Arrow Rubber 002381.SZ | China | $333M | -19% | -4% | 1% | 6.6× | 5.7% | +8.1% |
| Mayville Engineering MEC | United States | $335M | -52% | +15% | -1% | 27.2× | n/a | n/a |
| Protec 053610.KS | South Korea | $316M | -42% | +47% | 25% | 8.5× | n/a | n/a |
| China Western Power Industrial 002630.SZ | China | $336M | -5% | -53% | -24% | n/a | -2.0% | -5.3% |
| Jiangsu Chunlan Refrigerating Equipment Stock 600854.SS | China | $337M | -20% | +41% | -20% | n/a | -10.7% | -17.0% |
| Symtek Automation Asia 6438.TW | Taiwan | $314M | -30% | +18% | 9% | 14.9× | n/a | n/a |