investorscraft@gmail.com

Intrinsic ValueI-PEX Inc. (6640.T)

Previous Close¥2,938.00
Intrinsic Value
Upside potential
Previous Close
¥2,938.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

I-PEX Inc. operates as a specialized manufacturer of high-performance connectors and electronic components, serving diverse industries such as automotive, telecommunications, and consumer electronics. The company’s product portfolio includes RF connectors, micro-coaxial cables, board-to-board connectors, and semiconductor manufacturing equipment, catering to advanced applications like 5G, Wi-Fi 6/6E, and automotive EMC shielding. Its precision engineering and custom solutions position it as a critical supplier for high-growth sectors, including data centers, smartphones, and AR/VR devices. I-PEX leverages its expertise in precision molding and assembly to offer contract manufacturing services, further diversifying its revenue streams. The company’s rebranding in 2020 reflects its strategic focus on innovation and global expansion, particularly in automotive and semiconductor equipment markets. With a strong presence in Japan and international markets, I-PEX competes by delivering reliability and technical sophistication, though it faces intense competition from larger global players in the connectors space.

Revenue Profitability And Efficiency

I-PEX reported revenue of ¥64.5 billion for FY 2024, with net income of ¥1.23 billion, reflecting modest profitability in a competitive market. Operating cash flow stood at ¥8.4 billion, indicating reasonable operational efficiency, though capital expenditures of ¥3.9 billion suggest ongoing investments in capacity and technology. The company’s diluted EPS of ¥66.31 underscores its ability to generate earnings despite margin pressures common in the electronics components sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and focus on high-margin segments like automotive and semiconductor equipment. However, its capital efficiency is tempered by significant debt (¥17.6 billion) relative to cash reserves (¥16.6 billion), indicating a leveraged balance sheet. The modest net income relative to revenue suggests room for improved operational leverage or cost optimization.

Balance Sheet And Financial Health

I-PEX’s balance sheet shows ¥16.6 billion in cash and equivalents against ¥17.6 billion in total debt, resulting in a net debt position. This leverage could constrain financial flexibility, though the company’s stable operating cash flow provides some cushion. The balance sheet reflects a typical capital structure for a mid-tier industrial manufacturer, with moderate liquidity and reliance on debt financing.

Growth Trends And Dividend Policy

Growth is likely driven by demand for 5G and automotive electronics, though revenue scalability remains to be seen. The company pays a dividend of ¥40 per share, signaling a commitment to shareholder returns despite its reinvestment needs. Future growth may hinge on expanding its semiconductor equipment division and securing design wins in emerging technologies.

Valuation And Market Expectations

With a market cap of ¥29.4 billion, I-PEX trades at a P/E multiple of approximately 24x, aligning with niche electronics component peers. The low beta (0.40) suggests lower volatility relative to the market, possibly reflecting stable demand for its products. Investors likely price in steady growth but may await clearer signs of margin expansion or debt reduction.

Strategic Advantages And Outlook

I-PEX’s strengths lie in its technical expertise and diversified applications, particularly in automotive and high-frequency connectors. Challenges include competition and debt management. The outlook depends on its ability to capitalize on 5G and semiconductor trends while improving profitability. Strategic partnerships or vertical integration could enhance its market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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