Data is not available at this time.
Elematec Corporation operates as a key distributor of electronic components and materials, serving manufacturers across diverse industries including consumer electronics, automotive, healthcare, and industrial equipment. The company’s revenue model hinges on supplying high-demand electronic parts such as smartphone camera modules, semiconductors, and adhesives, complemented by value-added services like procurement, quality inspection, and processing. As a subsidiary of Toyota Tsusho Corporation, Elematec benefits from integrated supply chain synergies and a robust distribution network, enhancing its competitive positioning in Japan and internationally. The company’s broad product portfolio and technical support services cater to evolving industry needs, particularly in automation and IoT-driven applications. Its market position is reinforced by long-standing relationships with manufacturers and a focus on niche segments like environmentally compliant materials, which align with global sustainability trends. While the electronic components distribution sector is highly fragmented, Elematec differentiates itself through specialized solutions and a customer-centric approach, though it faces pricing pressures from larger global competitors.
In FY 2024, Elematec reported revenue of ¥194.4 billion, with net income of ¥5.7 billion, reflecting a net margin of approximately 2.9%. Operating cash flow stood at ¥14.9 billion, underscoring efficient working capital management. Capital expenditures were modest at ¥1.1 billion, indicating a lean operational model focused on distribution rather than heavy asset investment. The company’s profitability metrics suggest stable but thin margins typical of the technology distribution sector.
Elematec’s diluted EPS of ¥139.92 demonstrates its ability to generate earnings despite sector-wide margin compression. The company’s capital efficiency is evident in its low debt-to-equity ratio, with total debt at just ¥296 million against cash reserves of ¥42.1 billion. This conservative leverage profile supports financial flexibility, though it may limit aggressive expansion in high-growth markets.
The balance sheet remains robust, with cash and equivalents covering 142x total debt, highlighting minimal financial risk. Shareholders’ equity is likely strong given the negligible debt, though detailed figures are unavailable. The company’s liquidity position is solid, with ample resources to navigate cyclical demand fluctuations in the electronics supply chain.
Elematec’s growth is tied to broader electronics manufacturing trends, with limited explicit guidance on expansion. The dividend payout of ¥85 per share suggests a shareholder-friendly policy, though the yield is modest relative to sector peers. Future growth may hinge on cross-selling opportunities within Toyota Tsusho’s ecosystem and demand for specialized components in automotive and healthcare applications.
At a market cap of ¥97.9 billion, the stock trades at a P/E of ~17x FY 2024 earnings, aligning with mid-tier technology distributors. The low beta of 0.427 indicates lower volatility versus the broader market, possibly reflecting stable but unspectacular growth expectations. Investors likely price in steady cash flows rather than disruptive upside.
Elematec’s strategic edge lies in its Toyota Tsusho affiliation and niche service offerings, which buffer against pure price competition. Near-term performance will depend on supply chain normalization and demand for electronics in auto and industrial sectors. Long-term, the company must innovate its service suite to retain relevance amid digitization and direct manufacturer-distributor partnerships.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |