investorscraft@gmail.com

Intrinsic ValuePanasonic Holdings Corporation (6752.T)

Previous Close¥2,117.00
Intrinsic Value
Upside potential
Previous Close
¥2,117.00

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

Panasonic Holdings Corporation operates as a diversified global electronics conglomerate, structured across five key segments: Appliances, Life Solutions, Connected Solutions, Automotive, and Industrial Solutions. The company generates revenue through the development, manufacturing, and sale of a broad portfolio of electrical and electronic products, ranging from consumer appliances to advanced automotive components and industrial solutions. Its business model leverages both B2C and B2B channels, with a strong emphasis on innovation and sustainability, particularly in energy-efficient technologies and lithium-ion batteries for electric vehicles. Panasonic holds a competitive position in multiple markets, supported by its long-standing brand reputation, extensive R&D capabilities, and strategic partnerships with global automakers and industrial clients. The company’s diversified revenue streams mitigate sector-specific risks while allowing it to capitalize on growth opportunities in smart home solutions, automotive electrification, and industrial automation. Despite facing intense competition from regional and global players, Panasonic maintains a resilient market presence through continuous product innovation and operational efficiency.

Revenue Profitability And Efficiency

Panasonic reported revenue of JPY 8.46 trillion for FY 2025, with net income of JPY 366.2 billion, reflecting a net margin of approximately 4.3%. The company’s operating cash flow stood at JPY 796.1 billion, demonstrating solid cash generation despite significant capital expenditures of JPY 772.3 billion. These figures indicate disciplined cost management and reinvestment in growth initiatives, particularly in high-potential segments like automotive batteries and industrial solutions.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 156.83, Panasonic exhibits moderate earnings power, supported by its diversified business model. The company’s capital efficiency is underscored by its ability to generate substantial operating cash flow relative to its debt levels. Strategic investments in high-growth areas, such as EV batteries and connected solutions, are expected to enhance long-term returns on invested capital.

Balance Sheet And Financial Health

Panasonic’s balance sheet remains robust, with JPY 847.6 billion in cash and equivalents against total debt of JPY 1.57 trillion. The company’s leverage is manageable, given its stable cash flow generation and diversified revenue base. Its financial health is further supported by a disciplined approach to capital allocation, balancing growth investments with shareholder returns.

Growth Trends And Dividend Policy

Panasonic’s growth is driven by secular trends in electrification, automation, and smart living. The company has maintained a consistent dividend policy, with a dividend per share of JPY 56, reflecting a commitment to returning capital to shareholders while funding strategic expansions. Future growth is likely to be fueled by advancements in automotive batteries and industrial IoT solutions.

Valuation And Market Expectations

With a market capitalization of JPY 3.79 trillion and a beta of 0.78, Panasonic is viewed as a relatively stable investment within the technology sector. The market appears to price in steady growth, supported by the company’s diversified portfolio and leadership in emerging technologies like EV batteries. Valuation multiples suggest moderate expectations, aligning with its mature but innovation-driven profile.

Strategic Advantages And Outlook

Panasonic’s strategic advantages lie in its strong R&D capabilities, global supply chain, and partnerships with key automotive and industrial players. The outlook remains positive, with growth opportunities in energy solutions and automotive technologies offsetting slower segments. The company’s focus on sustainability and digital transformation positions it well for long-term competitiveness in a rapidly evolving industry.

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