investorscraft@gmail.com

Intrinsic ValueTaiyo Technolex Co.,Ltd. (6663.T)

Previous Close¥311.00
Intrinsic Value
Upside potential
Previous Close
¥311.00

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

Taiyo Technolex Co., Ltd. operates in the technology hardware sector, specializing in the design, manufacture, and sale of electronic boards, board test systems, and prober products. The company serves primarily the Japanese market, offering a diverse range of flexible printed circuit (FPC) boards, including single-sided, double-sided, and multilayered variants, alongside advanced testing systems for printed circuit boards. Its revenue model hinges on both product sales and value-added services such as ACF crimping, CAD-based electronic circuit design, and inspection equipment support. Positioned as a niche player, Taiyo Technolex leverages its expertise in FPC prototypes and electroformed products to cater to specialized industrial demands. The company’s market position is reinforced by its integrated approach, combining manufacturing with technical support, though it faces competition from larger global electronics suppliers. Its recent rebranding from Taiyo Industrial Co., LTD. reflects a strategic shift toward emphasizing technological innovation and expanding its service offerings in the electronics manufacturing space.

Revenue Profitability And Efficiency

In FY 2024, Taiyo Technolex reported revenue of ¥3.52 billion but recorded a net loss of ¥79.78 million, with diluted EPS at -¥13.22. The negative profitability highlights operational challenges, though the company generated ¥248.7 million in operating cash flow, suggesting some liquidity from core activities. Capital expenditures were modest at ¥17 million, indicating restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its net loss and negative EPS. However, its operating cash flow remains positive, reflecting an ability to convert some revenue into cash. Capital efficiency is unclear due to limited capex, but the high cash balance relative to debt suggests potential flexibility for future investments or restructuring.

Balance Sheet And Financial Health

Taiyo Technolex maintains a solid liquidity position with ¥1.39 billion in cash and equivalents, offset by ¥692.9 million in total debt. The strong cash reserve provides a buffer against its recent losses, but the debt level warrants monitoring. The balance sheet structure suggests moderate financial health, though profitability challenges could strain resources if sustained.

Growth Trends And Dividend Policy

Growth trends are muted, with the company reporting a net loss in FY 2024. Despite this, it maintains a dividend policy, distributing ¥3 per share, which may reflect a commitment to shareholder returns or a conservative payout ratio. The lack of significant capex signals limited near-term growth ambitions, focusing instead on stabilizing operations.

Valuation And Market Expectations

With a market cap of ¥1.48 billion and a beta of 0.082, Taiyo Technolex is perceived as a low-volatility stock, possibly due to its niche market focus. Investors likely price in its profitability challenges, though the dividend yield and cash reserves could offer some downside protection. The valuation reflects skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

Taiyo Technolex’s strategic advantages lie in its specialized FPC and testing systems, which cater to a loyal customer base. However, its outlook is cautious due to operational inefficiencies and competitive pressures. The rebranding and focus on technological services may unlock long-term opportunities, but execution risks remain. The company’s ability to leverage its cash reserves for innovation or acquisitions will be critical.

Sources

Company filings, market data

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