investorscraft@gmail.com

Intrinsic ValueSANNO Co., Ltd. (3441.T)

Previous Close¥1,168.00
Intrinsic Value
Upside potential
Previous Close
¥1,168.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SANNO Co., Ltd. operates as a specialized manufacturer in Japan and the Philippines, focusing on precision mold manufacturing and precious metal surface treatment. The company serves a niche market by producing high-precision components for electronic applications, including connectors, switches, and semiconductor facilities. Its core revenue model is driven by contract manufacturing for industries such as consumer electronics, automotive, and gaming, where precision and reliability are critical. SANNO’s market position is bolstered by its long-standing relationships with connector manufacturers and its ability to deliver tailored solutions for complex electronic assemblies. The company’s expertise in surface treatment and press processing differentiates it in a competitive sector dominated by larger industrial players. While it operates in a cyclical industry, its diversified client base across PCs, mobile devices, and automotive applications provides stability. SANNO’s focus on high-margin precision components and its strategic presence in low-cost manufacturing regions like the Philippines enhance its cost competitiveness.

Revenue Profitability And Efficiency

In FY 2024, SANNO reported revenue of JPY 8.80 billion, with net income of JPY 312.7 million, reflecting a net margin of approximately 3.6%. The company generated JPY 1.05 billion in operating cash flow, indicating efficient working capital management. Capital expenditures were modest at JPY 238 million, suggesting disciplined reinvestment in its manufacturing capabilities.

Earnings Power And Capital Efficiency

SANNO’s diluted EPS stood at JPY 68.42, demonstrating modest but stable earnings power. The company’s operating cash flow coverage of capital expenditures highlights prudent capital allocation. However, its reliance on debt financing, with total debt of JPY 4.26 billion, slightly offsets its cash reserves of JPY 3.90 billion, indicating moderate leverage.

Balance Sheet And Financial Health

SANNO maintains a balanced financial position, with JPY 3.90 billion in cash and equivalents against JPY 4.26 billion in total debt. The company’s liquidity appears adequate, though its debt levels warrant monitoring given the cyclical nature of its industry. Its asset-light model and focus on precision manufacturing support a stable financial structure.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue and net income reflecting steady but unspectacular performance. The company pays a dividend of JPY 10 per share, signaling a commitment to shareholder returns despite its modest earnings. Future growth may hinge on expanding its client base in high-growth sectors like automotive electronics.

Valuation And Market Expectations

With a market capitalization of JPY 4.15 billion, SANNO trades at a P/E ratio of approximately 13.3x, aligning with mid-tier industrial peers. Its beta of 1.096 suggests moderate sensitivity to market movements. Investors likely view the company as a stable, albeit low-growth, player in the precision manufacturing space.

Strategic Advantages And Outlook

SANNO’s strategic advantages lie in its specialized expertise and cost-efficient operations in the Philippines. The outlook remains cautiously optimistic, with potential growth tied to demand for precision components in evolving industries like electric vehicles and advanced electronics. However, macroeconomic volatility and competitive pressures pose risks to margins and revenue stability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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