Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |