investorscraft@gmail.com

Intrinsic ValueTATSUTA Electric Wire and Cable Co., Ltd. (5809.T)

Previous Close¥778.00
Intrinsic Value
Upside potential
Previous Close
¥778.00

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

TATSUTA Electric Wire and Cable Co., Ltd. operates in the electrical equipment and parts industry, specializing in the manufacture and sale of electric wires, cables, and electronic materials. The company serves diverse sectors, including power distribution, telecommunications, railways, and medical equipment, with a strong focus on high-performance and specialized products like EMI shielding films and water leakage detection sensors. Its market position is reinforced by a diversified product portfolio catering to industrial and technological applications, ensuring resilience against sector-specific downturns. TATSUTA’s expertise in functional materials and sensor technologies positions it as a niche player in Japan’s industrial supply chain, with potential growth tied to infrastructure modernization and medical device demand. The company’s emphasis on innovation, such as spatter-resistant cables and optical fiber components, further differentiates it from competitors in the crowded wire and cable market.

Revenue Profitability And Efficiency

TATSUTA reported revenue of JPY 64.1 billion for FY 2024, with net income of JPY 1.8 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 3.3 billion, indicating efficient working capital management, though capital expenditures of JPY 2.0 billion suggest ongoing investments in production capabilities. The company’s diluted EPS of JPY 28.57 underscores its ability to generate earnings despite competitive pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines and focus on high-margin segments like sensor and medical products. With a beta of 0.55, TATSUTA exhibits lower volatility compared to the broader market, suggesting steady capital efficiency. However, the absence of dividends implies reinvestment of profits into growth initiatives or debt reduction.

Balance Sheet And Financial Health

TATSUTA maintains a conservative balance sheet, with JPY 1.8 billion in cash and equivalents against JPY 900 million in total debt, indicating strong liquidity. The low debt-to-equity ratio reflects prudent financial management, though the modest cash reserves may limit aggressive expansion without external financing.

Growth Trends And Dividend Policy

Growth is likely driven by demand for specialized cables and sensors, particularly in Japan’s infrastructure and healthcare sectors. The company has not issued dividends, prioritizing reinvestment or debt management. Future trends may hinge on technological advancements and regulatory shifts in energy and medical industries.

Valuation And Market Expectations

With a market cap of JPY 48.1 billion, TATSUTA trades at a P/E ratio reflective of its stable but slow-growth profile. Investors likely value its niche market positioning and low beta, though the lack of dividends may deter income-focused shareholders.

Strategic Advantages And Outlook

TATSUTA’s strategic advantages lie in its specialized product offerings and entrenched position in Japan’s industrial supply chain. The outlook remains cautiously optimistic, with growth opportunities in sensor technologies and renewable energy infrastructure, balanced by competitive and macroeconomic risks.

Sources

Company filings, market data

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