investorscraft@gmail.com

Intrinsic ValueOsaki Electric Co., Ltd. (6644.T)

Previous Close¥1,245.00
Intrinsic Value
Upside potential
Previous Close
¥1,245.00

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

Osaki Electric Co., Ltd. operates as a specialized manufacturer and provider of smart metering solutions, serving both residential and commercial markets globally. The company’s core revenue model is built on the development, production, and installation of smart meters, low-voltage switchgear systems, and related communication products. Its diversified portfolio includes demand control equipment, meter data management systems, and real estate leasing, reinforcing its presence in Japan and expanding into Asia, Oceania, and Europe. Osaki Electric holds a competitive edge in the smart meter segment, leveraging its long-standing expertise in electrical infrastructure and energy management. The company’s focus on innovation and integration of IoT-enabled solutions positions it as a key player in the transition toward smart grids and energy efficiency. While it faces competition from global metering giants, its regional dominance in Japan and strategic overseas expansions provide stability and growth potential in evolving energy markets.

Revenue Profitability And Efficiency

Osaki Electric reported revenue of JPY 95.1 billion for FY 2024, with net income of JPY 2.4 billion, reflecting a net margin of approximately 2.5%. Operating cash flow stood at JPY 4.2 billion, while capital expenditures were JPY 2.6 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest moderate efficiency, with room for improvement in scaling its high-margin software and services offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 50.53 underscores its ability to generate earnings despite competitive pressures. With a capital expenditure-to-operating cash flow ratio of 0.61, Osaki Electric demonstrates prudent capital allocation, prioritizing sustainable growth over aggressive expansion. Its focus on smart metering and energy solutions aligns with long-term industry trends, supporting stable earnings power.

Balance Sheet And Financial Health

Osaki Electric maintains a solid balance sheet, with JPY 7.1 billion in cash and equivalents against total debt of JPY 6.4 billion, indicating a manageable leverage position. The company’s liquidity is sufficient to meet near-term obligations, and its debt-to-equity ratio appears conservative, reflecting a low-risk financial structure.

Growth Trends And Dividend Policy

Growth is driven by demand for smart meters and energy management systems, particularly in Japan and select international markets. The company’s dividend payout of JPY 22 per share signals a commitment to shareholder returns, though its yield remains modest. Future expansion will likely hinge on technological advancements and partnerships in smart grid infrastructure.

Valuation And Market Expectations

With a market capitalization of JPY 40.9 billion and a beta of 0.014, Osaki Electric is perceived as a low-volatility investment. The stock’s valuation reflects steady but unspectacular growth expectations, trading at a P/E multiple in line with niche industrial technology peers.

Strategic Advantages And Outlook

Osaki Electric’s strategic advantages lie in its entrenched market position in Japan and its expertise in smart metering solutions. The global push for energy efficiency and grid modernization presents tailwinds, though execution risks in international markets remain. The outlook is cautiously optimistic, with growth contingent on successful adoption of its integrated energy management platforms.

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