investorscraft@gmail.com

Intrinsic ValueGS Yuasa Corporation (6674.T)

Previous Close¥3,587.00
Intrinsic Value
Upside potential
Previous Close
¥3,587.00

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

GS Yuasa Corporation is a leading global manufacturer specializing in advanced battery technologies and power supply systems, operating primarily in the automotive and industrial sectors. The company’s diversified portfolio includes lead-acid and lithium-ion batteries for hybrid and electric vehicles, industrial applications, and specialized uses in aerospace, defense, and marine industries. Its core revenue model is driven by both B2B and B2C segments, with strong demand from automotive OEMs and aftermarket sales. GS Yuasa holds a competitive edge in high-performance lithium-ion batteries, particularly for hybrid and electric vehicles, positioning it as a key supplier in the growing EV market. The company’s industrial battery segment serves critical infrastructure, telecommunications, and renewable energy storage, reinforcing its role in energy transition trends. With a global footprint spanning Japan, Asia, North America, and Europe, GS Yuasa leverages regional manufacturing and R&D capabilities to maintain technological leadership and cost efficiency. Its specialized battery solutions for submarines, satellites, and aerospace applications further differentiate it in niche high-margin markets.

Revenue Profitability And Efficiency

GS Yuasa reported revenue of JPY 562.9 billion for FY 2024, with net income of JPY 32.1 billion, reflecting a net margin of approximately 5.7%. Operating cash flow stood at JPY 63.2 billion, supported by disciplined cost management and stable demand across its automotive and industrial segments. Capital expenditures of JPY 38.9 billion indicate ongoing investments in capacity expansion and R&D, particularly in lithium-ion battery technology.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 369.74 demonstrates its ability to generate earnings despite competitive pressures and raw material cost volatility. GS Yuasa’s capital efficiency is underscored by its balanced reinvestment strategy, with a focus on high-growth areas like EV batteries while maintaining profitability in mature segments such as lead-acid batteries for conventional vehicles.

Balance Sheet And Financial Health

GS Yuasa maintains a solid balance sheet with JPY 63.9 billion in cash and equivalents, against total debt of JPY 85.7 billion, reflecting moderate leverage. The company’s liquidity position is adequate to support its operational and growth initiatives, with a manageable debt profile and consistent cash flow generation.

Growth Trends And Dividend Policy

Growth is driven by increasing demand for lithium-ion batteries in the EV sector and industrial energy storage solutions. The company’s dividend policy remains stable, with a dividend per share of JPY 100, offering a modest yield while retaining capital for strategic investments in high-potential markets.

Valuation And Market Expectations

With a market capitalization of JPY 255.5 billion and a beta of 0.838, GS Yuasa is viewed as a relatively stable player in the industrials sector. The market appears to price in steady growth, balancing near-term margin pressures with long-term opportunities in electrification and renewable energy storage.

Strategic Advantages And Outlook

GS Yuasa’s strategic advantages lie in its technological expertise, diversified product portfolio, and global manufacturing footprint. The outlook is positive, supported by secular trends in electrification and energy storage, though competitive intensity and raw material price fluctuations remain key monitorables.

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