investorscraft@gmail.com

Intrinsic ValueCanare Electric Co., Ltd. (5819.T)

Previous Close¥1,841.00
Intrinsic Value
Upside potential
Previous Close
¥1,841.00

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

Canare Electric Co., Ltd. operates in the electrical equipment and parts sector, specializing in high-quality audio and video connectivity solutions. The company designs, manufactures, and sells a diverse product portfolio, including cables, connectors, patchbays, fiber-optic products, and related accessories. Its core revenue model is driven by sales to the professional broadcasting, audio, and video industries, where reliability and precision are critical. Canare serves both domestic and international markets, leveraging its technical expertise to maintain a strong reputation in niche segments. The company’s market position is reinforced by its long-standing relationships with broadcasters and AV professionals, as well as its commitment to innovation in signal transmission technology. While competition exists from global players, Canare differentiates itself through product durability and tailored solutions for high-end applications. Its focus on Japan and selective international expansion provides stability while allowing for measured growth in specialized markets.

Revenue Profitability And Efficiency

Canare Electric reported revenue of JPY 12.38 billion for the fiscal year ending December 2024, with net income of JPY 1.04 billion, reflecting an 8.4% net margin. Operating cash flow stood at JPY 1.46 billion, supported by disciplined cost management. Capital expenditures were modest at JPY 135.7 million, indicating efficient reinvestment relative to cash generation. The company’s profitability metrics suggest stable operational execution in its core markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 152.64 underscores its earnings power, supported by a debt-free balance sheet. With no financial leverage, Canare’s returns are purely driven by operational efficiency. Its high cash balance (JPY 11.48 billion) relative to market capitalization highlights strong capital preservation, though it may indicate conservative deployment of resources for growth initiatives.

Balance Sheet And Financial Health

Canare maintains a robust financial position, with JPY 11.48 billion in cash and equivalents and zero debt. This liquidity provides significant flexibility for strategic investments or shareholder returns. The absence of leverage minimizes financial risk, though the low-yield cash holdings may suggest underutilization of capital. The balance sheet strength supports resilience in economic downturns.

Growth Trends And Dividend Policy

Growth appears steady but moderate, aligned with the niche nature of its markets. The company paid a dividend of JPY 56 per share, reflecting a payout ratio of approximately 37% of net income. This balanced approach signals a commitment to returning capital while retaining earnings for reinvestment. Future growth may depend on expanding its product reach or technological advancements in AV connectivity.

Valuation And Market Expectations

With a market capitalization of JPY 10.39 billion, Canare trades at a P/E ratio of around 10x, suggesting modest market expectations. The low beta (0.305) indicates lower volatility relative to the broader market, typical for a stable, cash-rich industrial firm. Investors likely value its defensive qualities over high-growth potential.

Strategic Advantages And Outlook

Canare’s key strengths include its technical expertise, strong industry relationships, and financial stability. The outlook remains steady, with opportunities in evolving broadcast and AV technologies. However, growth may be constrained by market saturation in core segments. Strategic initiatives in fiber-optic or international markets could unlock additional value over time.

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