investorscraft@gmail.com

Intrinsic ValueJTEKT Corporation (6473.T)

Previous Close¥1,819.50
Intrinsic Value
Upside potential
Previous Close
¥1,819.50

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

JTEKT Corporation is a key player in the global automotive parts industry, specializing in steering systems, driveline components, bearings, and machine tools. The company operates under well-established brands like JTEKT, KOYO, and TOYODA, serving diverse markets including automotive OEMs, industrial machinery, and medical equipment. Its product portfolio spans electric and hydraulic power steering, driveshafts, hub units, and advanced sensor systems, positioning it as a critical supplier to the automotive and industrial sectors. JTEKT’s market strength lies in its technological expertise, particularly in precision engineering and electrification components, which align with industry shifts toward electric and autonomous vehicles. With a global footprint spanning Japan, North America, Europe, and Asia, the company benefits from diversified revenue streams and long-standing relationships with major automakers. Its machine tools segment further enhances its industrial relevance, catering to high-precision manufacturing demands. JTEKT’s integrated supply chain and R&D focus reinforce its competitive edge in a highly cyclical and competitive industry.

Revenue Profitability And Efficiency

JTEKT reported revenue of JPY 1.88 trillion for FY2025, reflecting its scale in the automotive components market. Net income stood at JPY 13.7 billion, with diluted EPS of JPY 40.34, indicating moderate profitability amid industry headwinds. Operating cash flow of JPY 80.2 billion suggests stable cash generation, though capital expenditures of JPY -91.5 billion highlight significant reinvestment needs. The company’s efficiency metrics are influenced by cyclical demand and cost pressures inherent in the auto parts sector.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its exposure to automotive production cycles and raw material costs. Its capital efficiency is underscored by a balanced approach to R&D and capex, with investments targeting electrification and precision manufacturing. The modest net income margin (0.7%) reflects competitive pricing and operational challenges, though its diversified product mix mitigates sector-specific risks.

Balance Sheet And Financial Health

JTEKT maintains a solid liquidity position with JPY 119.1 billion in cash and equivalents, against total debt of JPY 240.5 billion. The debt level is manageable given its cash flow and industry positioning, though leverage could constrain flexibility during downturns. The balance sheet reflects a prudent mix of growth funding and financial stability.

Growth Trends And Dividend Policy

Growth is tied to automotive electrification and industrial demand, with regional expansion supporting long-term prospects. The company’s dividend payout (JPY 50 per share) signals a commitment to shareholder returns, though yield remains modest. Future trends will hinge on adoption of its advanced steering and bearing technologies in evolving vehicle architectures.

Valuation And Market Expectations

With a market cap of JPY 358.6 billion and a beta of 0.22, JTEKT is viewed as a lower-volatility play in the auto parts sector. Valuation multiples likely reflect expectations of steady, rather than explosive, growth, aligned with its mature industry positioning and cyclical exposure.

Strategic Advantages And Outlook

JTEKT’s strengths include its technological leadership in steering systems and bearings, as well as its global manufacturing footprint. The outlook is cautiously optimistic, with opportunities in electric vehicles and automation offsetting cyclical risks. Strategic focus on innovation and cost efficiency will be critical to maintaining competitiveness.

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