investorscraft@gmail.com

Intrinsic ValueTeikoku Tsushin Kogyo Co., Ltd. (6763.T)

Previous Close¥2,742.00
Intrinsic Value
Upside potential
Previous Close
¥2,742.00

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

Teikoku Tsushin Kogyo Co., Ltd. operates in the electrical equipment and parts industry, specializing in high-precision electronic components such as potentiometers, resistance sensors, switches, and encoders. The company serves diverse end markets, including automotive, consumer electronics, industrial equipment, and medical devices, leveraging its technical expertise to deliver reliable components for critical applications. Its products are integral to performance-sensitive systems, positioning Teikoku as a trusted supplier in Japan and select international markets. The company’s revenue model is built on long-term contracts with manufacturers, ensuring stable demand while maintaining competitive margins through efficient production processes. Despite operating in a highly competitive sector, Teikoku differentiates itself through precision engineering and a reputation for durability, particularly in automotive and industrial applications. Its market position is reinforced by decades of industry experience, though it faces challenges from larger global competitors and shifting supply chain dynamics.

Revenue Profitability And Efficiency

Teikoku reported revenue of JPY 15.22 billion for FY 2024, with net income of JPY 1.36 billion, reflecting a net margin of approximately 9%. Operating cash flow stood at JPY 2.92 billion, indicating strong cash conversion from operations. Capital expenditures were modest at JPY 552 million, suggesting disciplined reinvestment in production capabilities without overextending financial resources.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 141.13 demonstrates solid earnings power relative to its market capitalization. With minimal debt (JPY 45.78 million) and substantial cash reserves (JPY 12.34 billion), Teikoku maintains a conservative capital structure, allowing flexibility for strategic investments or shareholder returns without undue financial risk.

Balance Sheet And Financial Health

Teikoku’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. The negligible debt load and high liquidity position the company favorably to weather economic downturns or invest in growth opportunities. Its financial health is further underscored by positive operating cash flow and prudent capital allocation.

Growth Trends And Dividend Policy

Growth appears steady but moderate, aligned with demand in its core markets. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 70, offering a yield that may appeal to income-focused investors. However, future growth may depend on expanding into higher-growth segments or geographies.

Valuation And Market Expectations

With a market cap of JPY 21.12 billion and a beta of 0.20, Teikoku is perceived as a low-volatility stock, likely appealing to conservative investors. The valuation reflects its stable but slow-growth profile, trading at multiples consistent with niche industrial component suppliers.

Strategic Advantages And Outlook

Teikoku’s strategic advantages lie in its specialized product portfolio and entrenched relationships in the automotive and industrial sectors. The outlook remains stable, though the company must navigate competitive pressures and potential supply chain disruptions. Its strong balance sheet provides a cushion for strategic initiatives, but revenue diversification could enhance long-term resilience.

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