investorscraft@gmail.com

Intrinsic ValueTogami Electric Mfg. Co., Ltd. (6643.T)

Previous Close¥4,675.00
Intrinsic Value
Upside potential
Previous Close
¥4,675.00

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

Togami Electric Mfg. Co., Ltd. operates in the electrical equipment and parts industry, specializing in tracing devices, measuring instruments, and control equipment. The company serves both domestic and international markets with a diversified product portfolio, including super line checkers, electromagnetic switches, and medium-voltage switchgears. Its niche expertise in underground distribution fault detection and explosion-proof controllers positions it as a key player in Japan's industrial infrastructure sector. Togami Electric leverages decades of engineering experience to maintain reliability in critical applications, particularly in energy distribution and industrial automation. The company’s focus on corrosion-resistant and durable solutions caters to demanding environments, reinforcing its reputation for quality. While it faces competition from larger multinationals, its regional expertise and specialized offerings provide a defensible market position.

Revenue Profitability And Efficiency

Togami Electric reported revenue of JPY 26.7 billion for FY 2024, with net income of JPY 2.1 billion, reflecting a net margin of approximately 7.8%. Operating cash flow stood at JPY 2.1 billion, indicating stable cash generation. Capital expenditures of JPY 1.4 billion suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending relative to its cash flow.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 421.91 demonstrates solid earnings power, supported by its focused product lines and efficient operations. With minimal total debt (JPY 338 million) and a conservative financial structure, Togami Electric allocates capital prudently, prioritizing operational stability over aggressive leverage.

Balance Sheet And Financial Health

Togami Electric’s balance sheet is robust, with JPY 7.1 billion in cash and equivalents against negligible debt, underscoring strong liquidity. The low debt-to-equity ratio highlights a conservative financial strategy, reducing risk exposure while providing flexibility for strategic initiatives or downturns.

Growth Trends And Dividend Policy

Growth appears steady but moderate, aligned with Japan’s industrial demand. The company pays a dividend of JPY 130 per share, offering a yield that appeals to income-focused investors, though reinvestment potential remains balanced given its capex commitments.

Valuation And Market Expectations

With a market cap of JPY 16.7 billion and a beta of 0.138, Togami Electric is viewed as a low-volatility stock. Its valuation reflects stability rather than high growth expectations, trading at multiples consistent with its niche industrial focus.

Strategic Advantages And Outlook

Togami Electric’s strengths lie in its specialized product range and entrenched position in Japan’s electrical infrastructure. While global competition poses challenges, its reliability and regional expertise provide resilience. The outlook remains stable, contingent on sustained industrial demand and efficient execution.

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