investorscraft@gmail.com

Intrinsic ValueFuji Electric Co., Ltd. (6504.T)

Previous Close¥9,890.00
Intrinsic Value
Upside potential
Previous Close
¥9,890.00

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

Fuji Electric Co., Ltd. is a diversified industrial company specializing in power electronics, energy systems, and automation solutions. Operating globally, its core segments include power electronics systems, electronic devices, food and beverage distribution, and power generation. The company generates revenue through high-margin industrial equipment such as AC drives, motors, semiconductors, and transformers, alongside niche offerings like vending machines and railcar electrical systems. Fuji Electric holds a strong position in Japan's energy infrastructure market, supported by its expertise in thermal, geothermal, and nuclear power equipment. Its competitive edge lies in integrated solutions for factory automation and energy management, catering to industries requiring precision and reliability. The firm also benefits from long-term service contracts and aftermarket support, enhancing recurring revenue streams. While facing competition from global giants like Siemens and ABB, Fuji Electric maintains regional dominance in Asia, particularly in medium-voltage switchgear and renewable energy inverters.

Revenue Profitability And Efficiency

Fuji Electric reported JPY 1.12 trillion in revenue for FY2025, with net income of JPY 92.2 billion, reflecting an 8.2% net margin. Operating cash flow stood at JPY 144.9 billion, underscoring efficient working capital management. Capital expenditures of JPY 86.8 billion indicate sustained investment in production capacity and R&D, particularly in energy-efficient technologies and automation systems.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 642.69 demonstrates robust earnings power, supported by high-value industrial solutions and aftermarket services. Fuji Electric's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with a disciplined approach to reinvestment in growth areas like renewable energy and semiconductor components.

Balance Sheet And Financial Health

Fuji Electric maintains a conservative balance sheet with JPY 63.5 billion in cash and equivalents against JPY 101.3 billion in total debt. The manageable leverage ratio and strong cash flow generation provide flexibility for strategic investments. The company's liquidity position is adequate, with no immediate refinancing risks observed.

Growth Trends And Dividend Policy

Growth is driven by global demand for energy-efficient systems and automation, with particular strength in Asia-Pacific markets. The company offers a dividend yield of approximately 2.5%, with a JPY 160 per share payout, reflecting a balanced approach between shareholder returns and reinvestment needs. Future expansion is likely to focus on smart grid technologies and EV-related power electronics.

Valuation And Market Expectations

With a market cap of JPY 950.5 billion, Fuji Electric trades at a P/E of ~10.3x, aligning with industrial peers. The beta of 0.657 suggests lower volatility than the broader market. Investors likely price in steady growth from infrastructure modernization and Japan's energy transition initiatives.

Strategic Advantages And Outlook

Fuji Electric's deep expertise in power systems and strategic focus on sustainability position it well for long-term growth. Key advantages include its integrated product portfolio and strong service network. Challenges include global supply chain pressures and competition in renewable energy sectors. The outlook remains positive, supported by secular trends in electrification and industrial automation.

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