investorscraft@gmail.com

Intrinsic ValueElematec Corporation (2715.T)

Previous Close¥2,392.00
Intrinsic Value
Upside potential
Previous Close
¥2,392.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount