investorscraft@gmail.com

Intrinsic ValueSanso Electric Co.,Ltd. (6518.T)

Previous Close¥1,026.00
Intrinsic Value
Upside potential
Previous Close
¥1,026.00

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

Sanso Electric Co., Ltd. operates as a specialized industrial machinery manufacturer, focusing on high-efficiency motors, pumps, and integrated system solutions. The company serves diverse applications, including water management, industrial fluid handling, and desalination, leveraging its proprietary technologies like magnetic drive and self-priming pumps. Its product portfolio, which includes the Sansolver and Desalion systems, targets niche industrial and infrastructure needs, positioning it as a solutions provider rather than a commoditized hardware vendor. Sanso Electric maintains a strong domestic presence in Japan, where its long-standing reputation for reliability and engineering expertise supports steady demand from industrial and municipal clients. While the company operates in a competitive sector dominated by larger multinational players, its focus on specialized, high-margin pump systems allows it to carve out a defensible niche. The firm’s emphasis on energy-efficient and corrosion-resistant designs aligns with broader industrial trends toward sustainability and operational cost reduction.

Revenue Profitability And Efficiency

For FY 2024, Sanso Electric reported revenue of ¥17.7 billion, with net income of ¥493 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at ¥2.04 billion, underscoring solid cash conversion despite modest profitability. Capital expenditures of ¥673 million suggest disciplined reinvestment, with a focus on maintaining technological competitiveness rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥108.47 indicates moderate earnings power relative to its market capitalization. With a beta of 0.048, Sanso Electric exhibits low volatility, likely due to its stable industrial customer base and recurring revenue streams from maintenance and system upgrades. However, its capital efficiency metrics are tempered by the capital-intensive nature of its manufacturing operations.

Balance Sheet And Financial Health

Sanso Electric maintains a conservative balance sheet, with ¥4.96 billion in cash and equivalents against ¥2.49 billion in total debt, providing a comfortable liquidity cushion. The low leverage ratio suggests financial flexibility, though the company’s modest scale may limit access to cheaper financing compared to larger peers. Its asset-light working capital management is evident in its positive operating cash flow.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing stability over rapid expansion. The dividend payout of ¥25 per share reflects a shareholder-friendly policy, though the yield remains modest given the stock’s valuation. Sanso Electric’s focus on incremental innovation and aftermarket services supports recurring revenue, but its domestic concentration may limit upside in the absence of international diversification.

Valuation And Market Expectations

At a market cap of ¥3.65 billion, the stock trades at a P/E multiple of approximately 7.4x, suggesting modest market expectations. The low beta implies investors view Sanso Electric as a defensive industrial play, with limited exposure to macroeconomic cycles. Valuation appears reasonable relative to peers, though growth premiums are absent due to its niche positioning and lack of scalability.

Strategic Advantages And Outlook

Sanso Electric’s key strengths lie in its engineering expertise and loyal customer base, but its long-term outlook hinges on expanding beyond Japan and diversifying into higher-growth industrial segments. The company’s focus on energy-efficient solutions aligns with global sustainability trends, though execution risks remain. Investors should monitor its ability to innovate and capture adjacent opportunities in water and fluid management systems.

Sources

Company filings, Tokyo Stock Exchange data

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