investorscraft@gmail.com

Intrinsic ValueFuji Electric Industry Co., Ltd. (6654.T)

Previous Close¥1,064.00
Intrinsic Value
Upside potential
Previous Close
¥1,064.00

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

Fuji Electric Industry Co., Ltd. operates in the electrical equipment and parts sector, specializing in control switches, connecting devices, pilot lamps, and electronic devices. The company serves diverse markets, including railways, industrial applications, electric power, buildings, and environmental sectors. Its product portfolio includes cam-operated switches, LED indicators, terminal blocks, and digital alarms, catering to both domestic and international demand. Fuji Electric leverages its long-standing expertise since 1953 to maintain a competitive position in Japan’s industrial supply chain, emphasizing reliability and precision engineering. The company’s niche focus on control and interface components positions it as a key supplier for infrastructure and manufacturing applications, though it faces competition from larger multinational players. Its Kyoto-based operations reflect a commitment to localized production while targeting incremental growth in adjacent industrial markets.

Revenue Profitability And Efficiency

Fuji Electric reported revenue of ¥3.93 billion for FY2025, with net income of ¥240 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥423 million, supported by disciplined capital expenditures of ¥112 million. The company’s cash-rich balance sheet, with ¥3.78 billion in cash and equivalents, underscores prudent liquidity management, though revenue scalability remains a challenge in a competitive industrial components market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥43.85 indicates moderate earnings power relative to its market capitalization. With minimal total debt of ¥120 million, Fuji Electric maintains a conservative capital structure, prioritizing operational efficiency over leverage. Its capital expenditure strategy appears focused on sustaining existing capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

Fuji Electric’s financial health is robust, with cash reserves significantly exceeding total debt. The net cash position provides flexibility for strategic investments or shareholder returns. The low debt-to-equity ratio aligns with the company’s risk-averse approach, though its limited leverage may constrain growth initiatives in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting steady but unspectacular performance. The dividend payout of ¥32 per share suggests a commitment to returning capital to shareholders, supported by strong cash reserves. However, the lack of pronounced top-line growth may limit dividend upside without operational improvements or market share gains.

Valuation And Market Expectations

With a market capitalization of ¥5.66 billion and a beta of 0.113, Fuji Electric is perceived as a low-volatility, defensive industrial play. The valuation reflects its niche market position and cash-rich balance sheet, though investor expectations for growth remain tempered given the company’s modest scale and sector dynamics.

Strategic Advantages And Outlook

Fuji Electric’s strategic advantages lie in its specialized product offerings and entrenched relationships in Japan’s industrial sector. The outlook hinges on its ability to innovate within its core product lines while navigating competitive pressures. A focus on high-margin components and potential international expansion could drive incremental value, but execution risks persist in a cyclical industry.

Sources

Company filings, market 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