Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |