investorscraft@gmail.com

Intrinsic ValueOki Electric Industry Co., Ltd. (6703.T)

Previous Close¥2,039.00
Intrinsic Value
Upside potential
Previous Close
¥2,039.00

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

Oki Electric Industry Co., Ltd. operates as a diversified technology firm specializing in telecommunication and information systems, serving both domestic and international markets. The company’s core revenue streams stem from its Solution Systems Business and Components & Platforms Business segments, which encompass a broad portfolio including transportation infrastructure systems, disaster prevention solutions, defense-related technologies, and financial branch office systems. Its offerings extend to communication equipment for telecom carriers, IP-PBX systems, and contact center solutions, positioning it as a key player in Japan’s industrial and enterprise technology landscape. Additionally, Oki Electric is a notable provider of mechatronics systems such as ATMs, cash handling machines, and printers, leveraging its long-standing expertise in hardware and embedded systems. The company’s market position is reinforced by its legacy as a pioneer in Japan’s technology sector, founded in 1881, and its ability to integrate hardware with software solutions for mission-critical applications. While it faces competition from global tech giants and domestic peers, Oki Electric maintains a niche in specialized industrial and financial automation, supported by its diversified product lines and entrenched relationships in public infrastructure and banking sectors.

Revenue Profitability And Efficiency

Oki Electric reported revenue of JPY 421.9 billion for FY 2024, with net income of JPY 25.6 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 24.7 billion, though capital expenditures of JPY 17.9 billion indicate ongoing investments in production and R&D. The company’s diluted EPS of JPY 295.61 suggests efficient earnings distribution across its 86.7 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income despite competitive pressures, supported by its diversified industrial and financial automation segments. Capital efficiency appears balanced, with operating cash flow covering a significant portion of capital expenditures, though total debt of JPY 118.4 billion suggests leverage that warrants monitoring.

Balance Sheet And Financial Health

Oki Electric’s balance sheet shows JPY 34.5 billion in cash and equivalents against total debt of JPY 118.4 billion, indicating a leveraged but manageable position. The company’s liquidity is supported by its operating cash flow, though its debt load may constrain financial flexibility in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth trends appear steady, with the company maintaining its focus on industrial and financial automation solutions. A dividend per share of JPY 30 reflects a conservative but stable payout policy, aligning with its earnings retention strategy for reinvestment in core businesses.

Valuation And Market Expectations

With a market cap of JPY 117.6 billion, Oki Electric trades at a moderate valuation relative to its earnings and revenue. The low beta of 0.04 suggests minimal correlation with broader market volatility, likely due to its niche industrial exposure.

Strategic Advantages And Outlook

Oki Electric’s strategic advantages lie in its entrenched position in Japan’s infrastructure and banking technology sectors, coupled with its legacy expertise in hardware-software integration. The outlook remains cautiously optimistic, contingent on its ability to sustain profitability in core segments while navigating debt and competitive pressures.

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