investorscraft@gmail.com

Intrinsic ValueDaikoku Denki Co., Ltd. (6430.T)

Previous Close¥2,839.00
Intrinsic Value
Upside potential
Previous Close
¥2,839.00

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

Daikoku Denki Co., Ltd. operates as a specialized technology provider for Japan's pachinko and pachislo gaming industry, focusing on hardware and software solutions tailored to gaming halls. The company designs and manufactures computer systems, gaming units, and information platforms that support the operational and entertainment needs of pachinko venues. Its integrated approach combines hardware production with digital services, including web-based and pay-TV content delivery, enhancing player engagement and venue efficiency. Positioned as a niche leader, Daikoku Denki leverages deep industry expertise to maintain strong relationships with pachinko hall operators, ensuring steady demand despite broader market fluctuations. The company’s dual focus on equipment manufacturing and digital services provides a competitive edge in a highly regulated and culturally specific sector. While dependent on Japan’s gaming industry, its specialized offerings mitigate direct competition from broader tech firms.

Revenue Profitability And Efficiency

Daikoku Denki reported revenue of JPY 53.9 billion for FY 2024, with net income reaching JPY 8.5 billion, reflecting a robust margin of approximately 15.7%. Operating cash flow stood at JPY 8.4 billion, supported by efficient operations and modest capital expenditures of JPY 2.1 billion. The company’s profitability metrics underscore its ability to monetize its niche market position effectively.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 572.63 highlights strong earnings power, driven by high-margin hardware sales and recurring digital service revenue. With minimal debt (JPY 464,000) and substantial cash reserves (JPY 20.4 billion), Daikoku Denki maintains exceptional capital efficiency, reinvesting selectively to sustain its market leadership without overleveraging.

Balance Sheet And Financial Health

Daikoku Denki’s balance sheet is notably healthy, with JPY 20.4 billion in cash and equivalents against negligible debt. This liquidity position provides flexibility for strategic investments or shareholder returns. The absence of significant liabilities reinforces the company’s low-risk financial profile, though reliance on a single industry remains a structural consideration.

Growth Trends And Dividend Policy

While growth is tied to Japan’s pachinko industry, Daikoku Denki has demonstrated consistent profitability, supported by a dividend payout of JPY 120 per share. The company’s ability to generate stable cash flows suggests capacity for sustained dividends, though sector-specific headwinds may limit aggressive expansion.

Valuation And Market Expectations

With a market cap of JPY 31.2 billion and a negative beta (-0.163), the stock exhibits low correlation to broader markets, reflecting its niche focus. Valuation metrics likely factor in the company’s steady earnings and cash reserves, though long-term prospects depend on the resilience of Japan’s gaming sector.

Strategic Advantages And Outlook

Daikoku Denki’s deep industry integration and specialized offerings provide resilience against broader tech competition. However, its outlook is closely tied to regulatory and cultural trends in Japan’s gaming market. Strategic initiatives to diversify revenue streams or expand digitally could mitigate concentration risks while preserving its core strengths.

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