investorscraft@gmail.com

Intrinsic ValueSanei Ltd. (6230.T)

Previous Close¥2,224.00
Intrinsic Value
Upside potential
Previous Close
¥2,224.00

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

Sanei Ltd. operates as a specialized manufacturer of plumbing fixtures in Japan, serving both residential and commercial markets. The company’s product portfolio includes mixer taps, sensor faucets, wash basins, showers, and piping systems, catering to high-demand sectors such as hotels, hospitals, and long-term care facilities. Its focus on durable, high-quality fixtures positions it as a reliable supplier in Japan’s construction materials industry. Sanei’s revenue model is driven by direct sales of its plumbing solutions, supported by a strong domestic distribution network. The company’s niche expertise in sensor and touch faucets reflects its commitment to innovation, aligning with modern infrastructure needs. While it faces competition from larger conglomerates, Sanei maintains a stable market presence through its specialized offerings and long-standing industry relationships. Its headquarters in Osaka, a key industrial hub, further strengthens its logistical and operational efficiency.

Revenue Profitability And Efficiency

Sanei reported revenue of JPY 27.5 billion for FY 2024, with net income of JPY 1.35 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at JPY 331 million, though capital expenditures of JPY -1.1 billion indicate ongoing investments in production capabilities. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cash flow generation relative to its asset base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 294.46 underscores its ability to convert revenue into shareholder returns, albeit with modest earnings power. Capital efficiency appears constrained by higher capital expenditures, which may weigh on near-term free cash flow. However, its stable net income signals resilience in core operations despite sector-specific challenges.

Balance Sheet And Financial Health

Sanei’s balance sheet shows JPY 2.19 billion in cash and equivalents against total debt of JPY 2.92 billion, indicating a manageable leverage position. The debt-to-equity ratio suggests moderate financial risk, supported by consistent profitability. Liquidity remains adequate, though further debt reduction could enhance financial flexibility.

Growth Trends And Dividend Policy

Growth trends appear steady, with revenue stability in its core markets. The company’s dividend per share of JPY 60 reflects a conservative but reliable payout policy, appealing to income-focused investors. Future growth may hinge on expanding its product line or penetrating adjacent markets, though no aggressive expansion plans are evident.

Valuation And Market Expectations

With a market cap of JPY 9.11 billion and a beta of -0.024, Sanei exhibits low correlation to broader market movements, suggesting defensive characteristics. Valuation metrics imply modest investor expectations, likely reflecting its niche market position and limited growth catalysts.

Strategic Advantages And Outlook

Sanei’s strategic advantages lie in its specialized product range and entrenched position in Japan’s plumbing fixtures sector. The outlook remains stable, with potential upside from infrastructure demand in healthcare and hospitality. However, reliance on domestic markets and competitive pressures could limit significant outperformance.

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