investorscraft@gmail.com

Intrinsic ValueTaiho Kogyo Co., Ltd. (6470.T)

Previous Close¥846.00
Intrinsic Value
Upside potential
Previous Close
¥846.00

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

Taiho Kogyo Co., Ltd. is a specialized manufacturer of bearings and precision components primarily serving the automotive industry. The company operates in the Auto - Parts sector, producing engine bearings, bushings, thrust washers, and specialized bearings for applications such as air conditioning compressors, turbochargers, and steering systems. Its product portfolio also includes aluminum die-cast and plastic products, as well as precision dies for sintering and molding. Taiho Kogyo’s revenue model is driven by its role as a critical supplier to automotive OEMs and aftermarket segments, leveraging its technical expertise in high-precision manufacturing. The company’s market position is anchored in its long-standing relationships with Japanese automakers, though it faces competition from global bearing manufacturers like NSK and NTN. Its focus on niche applications, such as turbocharger components, provides some insulation from broader cyclical pressures, but its fortunes remain closely tied to automotive production trends.

Revenue Profitability And Efficiency

Taiho Kogyo reported revenue of JPY 112.8 billion for the fiscal year ending March 2025, but net income was negative at JPY -4.2 billion, reflecting operational challenges or one-time impairments. The diluted EPS of JPY -145.67 underscores profitability pressures, though operating cash flow remained positive at JPY 6.2 billion. Capital expenditures of JPY -10.1 billion suggest ongoing investments in capacity or efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate weakened earnings power in the current fiscal year, likely due to margin compression or restructuring costs. Operating cash flow, while positive, was insufficient to cover capital expenditures, resulting in negative free cash flow. This raises questions about near-term capital efficiency, though the balance sheet provides some flexibility.

Balance Sheet And Financial Health

Taiho Kogyo holds JPY 19.95 billion in cash and equivalents against JPY 26.1 billion in total debt, indicating a moderate liquidity position. The debt load is manageable relative to its market capitalization of JPY 18.6 billion, but the negative net income may constrain near-term financial flexibility. The company’s beta of 0.633 suggests lower volatility compared to the broader market.

Growth Trends And Dividend Policy

Despite profitability challenges, Taiho Kogyo maintained a dividend of JPY 20 per share, signaling commitment to shareholder returns. Growth prospects depend on automotive demand recovery and its ability to capitalize on niche applications like turbocharger components. The significant capital expenditures hint at efforts to modernize or expand production capabilities.

Valuation And Market Expectations

With a market cap of JPY 18.6 billion, the company trades at a depressed valuation, reflecting its recent losses. Investors appear cautious given the cyclical exposure and profitability headwinds, though the dividend yield may attract income-oriented shareholders if sustained.

Strategic Advantages And Outlook

Taiho Kogyo’s strengths lie in its technical specialization and entrenched relationships with Japanese automakers. However, its outlook is contingent on automotive sector recovery and operational improvements to restore profitability. Strategic focus on high-margin niche products could differentiate it in a competitive market.

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