investorscraft@gmail.com

Intrinsic ValueElecom Co., Ltd. (6750.T)

Previous Close¥1,646.00
Intrinsic Value
Upside potential
Previous Close
¥1,646.00

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

Elecom Co., Ltd. operates in the computer hardware sector, specializing in peripherals and digital device solutions. The company generates revenue through the design, manufacture, and sale of PC accessories, networking equipment, and lifestyle-oriented digital products. Its diversified portfolio includes mice, keyboards, wireless routers, and health care devices, catering to both consumer and professional markets. Elecom maintains a strong presence in Japan while expanding globally, leveraging its expertise in ergonomic and connectivity solutions. The firm competes by emphasizing quality, innovation, and affordability, positioning itself as a reliable mid-tier player in a competitive industry dominated by larger multinational brands. Its focus on niche segments, such as gaming and in-vehicle accessories, provides differentiation. The company’s hybrid model—combining hardware sales with cloud services—enhances recurring revenue potential while addressing evolving tech demands.

Revenue Profitability And Efficiency

Elecom reported revenue of JPY 110.2 billion for FY 2024, with net income of JPY 9.99 billion, reflecting a net margin of approximately 9.1%. Operating cash flow stood at JPY 9.67 billion, indicating efficient cash conversion. Capital expenditures of JPY 3.1 billion suggest moderate reinvestment, aligning with its asset-light model. The stable profitability underscores disciplined cost management in a competitive hardware market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 119.92 demonstrates solid earnings power relative to its market cap. With minimal debt (JPY 500 million) and robust cash reserves (JPY 41.5 billion), Elecom maintains high capital efficiency. Its low beta (0.124) suggests earnings resilience, though growth may be constrained by its niche focus and hardware-centric revenue streams.

Balance Sheet And Financial Health

Elecom’s balance sheet is robust, with JPY 41.5 billion in cash and equivalents against negligible debt, yielding a net cash position. This liquidity supports flexibility for R&D or acquisitions. The conservative leverage profile and consistent cash generation underscore financial stability, though reliance on hardware sales introduces cyclical risks.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, typical for mature hardware markets. The dividend of JPY 48 per share implies a payout ratio of ~40%, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding higher-margin services or innovative product lines.

Valuation And Market Expectations

At a market cap of ~JPY 130.8 billion, Elecom trades at ~13x net income, reflecting modest expectations for a stable, cash-generative business. The low beta suggests investors view it as a defensive play within tech, with limited upside from disruptive growth.

Strategic Advantages And Outlook

Elecom’s strengths lie in its diversified product suite and strong domestic foothold. Challenges include hardware commoditization and margin pressures. Strategic focus on IoT and hybrid solutions could unlock growth, but execution risks persist. The outlook remains stable, with incremental innovation likely driving performance.

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