investorscraft@gmail.com

Intrinsic ValueSanyo Industries, Ltd. (5958.T)

Previous Close¥4,380.00
Intrinsic Value
Upside potential
Previous Close
¥4,380.00

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

Sanyo Industries, Ltd. operates as a specialized manufacturer and supplier of metallic building materials in Japan, serving the construction sector with a diversified product portfolio. The company’s core revenue model revolves around the production and sale of aluminum-based architectural components, ventilation systems, and solar energy equipment, complemented by contract work in design and installation. Its offerings include high-demand products such as handrails, system floors, and natural lighting solutions, which cater to both residential and commercial construction projects. Positioned as a niche player in Japan’s industrials sector, Sanyo leverages its long-standing expertise in metal fabrication and system integration to maintain a competitive edge. The company’s focus on energy-efficient solutions, such as solar equipment and ventilation systems, aligns with broader sustainability trends in construction. While its market share is concentrated domestically, Sanyo’s export activities indicate gradual efforts to expand its footprint. The firm’s reputation for reliability and technical proficiency supports its positioning as a trusted supplier in a fragmented industry.

Revenue Profitability And Efficiency

For FY 2024, Sanyo reported revenue of JPY 30.5 billion, with net income of JPY 1.9 billion, reflecting a net margin of approximately 6.1%. Operating cash flow stood at JPY 2.7 billion, while capital expenditures were modest at JPY 262 million, indicating disciplined spending. The company’s profitability metrics suggest stable operational efficiency, though its margins are influenced by raw material costs and competitive pricing in the construction materials market.

Earnings Power And Capital Efficiency

Sanyo’s diluted EPS of JPY 556.52 underscores its ability to generate earnings relative to its share base. The firm’s capital efficiency is evident in its low debt-to-equity profile, with total debt of JPY 665 million against cash reserves of JPY 9.6 billion. This conservative leverage supports financial flexibility, though it may also reflect limited aggressive reinvestment for growth.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents covering nearly 14x its total debt. This liquidity position, coupled with negligible leverage, underscores Sanyo’s low-risk financial structure. The absence of significant debt obligations provides resilience against industry cyclicality, though it may also indicate underutilized capacity for strategic expansion.

Growth Trends And Dividend Policy

Sanyo’s growth appears steady but unspectacular, with its solar energy and ventilation segments likely benefiting from Japan’s green building initiatives. The company’s dividend payout of JPY 105 per share signals a commitment to shareholder returns, supported by its strong cash position. However, its growth trajectory remains tied to domestic construction activity, which faces demographic and economic headwinds.

Valuation And Market Expectations

With a market cap of JPY 11.8 billion and a beta of 0.30, Sanyo trades as a low-volatility, small-cap industrial stock. Its valuation multiples reflect modest growth expectations, aligning with its niche market position and domestic focus. Investors likely prize its stability and dividend yield over high-growth potential.

Strategic Advantages And Outlook

Sanyo’s strengths lie in its specialized product expertise and conservative financial management. While its domestic focus limits exposure to global demand, the company’s emphasis on energy-efficient solutions could unlock incremental opportunities. The outlook remains cautious, with performance hinging on Japan’s construction sector recovery and the company’s ability to innovate within its core markets.

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