investorscraft@gmail.com

Intrinsic ValueIwatsu Electric Co., Ltd. (6704.T)

Previous Close¥1,534.00
Intrinsic Value
Upside potential
Previous Close
¥1,534.00

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

Iwatsu Electric Co., Ltd. operates in the communication equipment sector, specializing in business communication systems, printing solutions, and precision test and measurement instruments. The company serves diverse industrial applications, including semiconductor testing, digital printing, and signal analysis, leveraging its expertise in oscilloscopes, multimeters, and label printing systems. Its revenue model combines hardware sales with aftermarket services, targeting niche markets in Japan and select international regions. Iwatsu maintains a stable position in industrial and laboratory equipment, competing with global players through specialized, high-precision offerings. The firm’s long-standing reputation since 1938 underscores its reliability in mission-critical testing and printing applications, though its market share remains modest compared to larger multinationals. Strategic focus on R&D and customization helps differentiate its product portfolio in a competitive landscape.

Revenue Profitability And Efficiency

Iwatsu reported revenue of ¥21.29 billion for FY2024, with net income of ¥526 million, reflecting a narrow net margin of approximately 2.5%. Operating cash flow stood at ¥776 million, though capital expenditures of ¥9.26 billion suggest significant reinvestment or potential asset upgrades. The modest profitability indicates operational challenges or competitive pricing pressures in its core segments.

Earnings Power And Capital Efficiency

Diluted EPS of ¥45.3 highlights limited earnings scalability relative to its market cap of ¥22.9 billion. The negative free cash flow (after accounting for capex) signals constrained near-term capital efficiency, though this may align with strategic investments in technology or capacity expansion.

Balance Sheet And Financial Health

The company holds ¥7.13 billion in cash against ¥6.11 billion of total debt, indicating adequate liquidity but limited leverage flexibility. The balance sheet appears stable, with no immediate solvency risks, though the high capex may pressure liquidity if sustained.

Growth Trends And Dividend Policy

Growth appears muted, with no explicit revenue or income trends provided. The dividend of ¥50 per share suggests a payout focus, though yield calculations would require share price context. Investor returns likely rely more on stability than aggressive growth.

Valuation And Market Expectations

The low beta (0.024) implies minimal correlation with broader market movements, typical for niche industrial firms. Market cap of ¥22.9 billion aligns with modest earnings, though valuation multiples are unavailable without peer comparisons.

Strategic Advantages And Outlook

Iwatsu’s longevity and specialization in precision equipment provide a defensive moat in niche applications. However, reliance on cyclical industrial demand and capex-heavy operations may limit upside. Strategic pivots toward higher-margin services or automation could enhance competitiveness.

Sources

Company description, financials from disclosed ticker data (FY2024).

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