investorscraft@gmail.com

Intrinsic ValueTotoku Electric Co., Ltd. (5807.T)

Previous Close¥5,640.00
Intrinsic Value
Upside potential
Previous Close
¥5,640.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Totoku Electric Co., Ltd. operates in the electrical equipment and parts industry, specializing in the development and sale of high-performance wires, cables, and heater products. The company serves diverse applications, including information and communication cables, precision coils, and high-frequency cable assemblies, catering to industrial and technological demand in Japan. As a subsidiary of Furukawa Electric Co., Ltd., it benefits from established supply chains and technical expertise, reinforcing its niche position in specialized wire solutions. Totoku Electric’s product portfolio, which includes triple-insulated winding wires and extra-fine alloy wires, targets precision-driven sectors such as electronics, automotive, and telecommunications. Its focus on heat-resistant and high-mechanical-strength components differentiates it from generic wire manufacturers, allowing for stable demand in industrial applications. The company’s market position is further supported by its long-standing presence since 1940, though its growth is closely tied to Japan’s industrial output and technological advancements.

Revenue Profitability And Efficiency

In FY 2022, Totoku Electric reported revenue of JPY 20.9 billion, with net income of JPY 2.4 billion, reflecting an 11.2% net margin. Operating cash flow stood at JPY 3.4 billion, while capital expenditures totaled JPY 2.3 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, though its revenue base remains modest relative to larger peers in the sector.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 349.55, demonstrating solid earnings power relative to its market capitalization. With JPY 10.6 billion in cash and equivalents against JPY 2.3 billion in total debt, Totoku Electric maintains a conservative capital structure. Its operating cash flow coverage of capital expenditures highlights prudent capital allocation, though growth investments remain selective.

Balance Sheet And Financial Health

Totoku Electric’s balance sheet is robust, with cash reserves significantly exceeding total debt, providing financial flexibility. The low debt-to-equity ratio underscores a conservative leverage profile, reducing liquidity risks. The company’s net cash position supports its ability to navigate cyclical demand fluctuations in the industrial sector.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, reflecting the mature nature of its core markets. The company paid a dividend of JPY 100 per share, signaling a commitment to shareholder returns. Future growth may depend on technological advancements in wire applications or expansion into adjacent high-value segments.

Valuation And Market Expectations

With a market capitalization of JPY 38 billion, Totoku Electric trades at a P/E multiple of approximately 16x FY 2022 earnings, aligning with niche industrial suppliers. The absence of beta data suggests low correlation with broader markets, typical for small-cap industrials with localized operations.

Strategic Advantages And Outlook

Totoku Electric’s strategic advantages lie in its specialized product offerings and affiliation with Furukawa Electric. However, its reliance on the Japanese market and industrial demand poses concentration risks. The outlook remains stable, with potential upside tied to innovation in high-performance wire solutions or export opportunities.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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