investorscraft@gmail.com

Intrinsic ValueSanyo Denki Co., Ltd. (6516.T)

Previous Close¥4,155.00
Intrinsic Value
Upside potential
Previous Close
¥4,155.00

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

Sanyo Denki Co., Ltd. operates as a diversified industrial technology company specializing in cooling systems, power systems, and servo systems, serving sectors such as manufacturing, energy, and medical markets. The company generates revenue through the sale of high-efficiency cooling fans, uninterruptible power supplies, servo motors, and related components, alongside electrical contracting services for industrial facilities. Its SANYO DENKI brand is recognized for reliability in mission-critical applications, particularly in Japan and key Asian markets. The firm competes in the electrical equipment and parts industry by leveraging its integrated product portfolio and technical expertise in thermal management and precision motion control. With a focus on industrial automation and energy infrastructure, Sanyo Denki maintains a stable market position, supported by long-term client relationships in steel, semiconductor, and renewable energy sectors. Its global footprint, though modest, includes strategic operations in North America and Europe, complementing its dominant presence in East and Southeast Asia.

Revenue Profitability And Efficiency

For FY2025, Sanyo Denki reported revenue of ¥97.8 billion, with net income of ¥5.6 billion, reflecting a net margin of approximately 5.8%. Operating cash flow stood at ¥15.8 billion, indicating solid cash conversion. Capital expenditures of ¥3.8 billion suggest ongoing investments in production capacity or R&D, though the company maintains a disciplined approach to spending relative to its cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥472.54 demonstrates its ability to translate operational scale into shareholder returns. With a beta of 0.84, Sanyo Denki exhibits lower volatility than the broader market, aligning with its steady industrial customer base. The balance between reinvestment and profitability appears sustainable, given its moderate leverage and consistent cash flow profile.

Balance Sheet And Financial Health

Sanyo Denki’s financial position is robust, with ¥28.9 billion in cash and equivalents against total debt of ¥7.3 billion, yielding a conservative net cash position. This liquidity supports flexibility for strategic initiatives or downturns. The low debt-to-equity ratio underscores a prudent capital structure, reducing financial risk in cyclical industrial markets.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial automation and energy efficiency trends, with regional expansion in Asia offering incremental opportunities. A dividend of ¥150 per share reflects a commitment to returning capital, though the payout ratio remains manageable given earnings stability. Future growth may hinge on technological advancements in servo systems and renewable energy applications.

Valuation And Market Expectations

At a market cap of ¥123.3 billion, the stock trades at a P/E multiple of approximately 22x FY2025 earnings, suggesting moderate expectations for growth. Investors likely price in steady demand for industrial components but may discount limited near-term catalysts beyond sector-wide recovery.

Strategic Advantages And Outlook

Sanyo Denki’s strengths lie in its niche expertise in cooling and motion control systems, which are critical for high-value industrial applications. The outlook remains stable, supported by Japan’s manufacturing base and global automation trends. Challenges include competition from lower-cost producers and cyclical demand, but its technical differentiation and financial resilience position it well for long-term 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