investorscraft@gmail.com

Intrinsic ValueTamura Corporation (6768.T)

Previous Close¥638.00
Intrinsic Value
Upside potential
Previous Close
¥638.00

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

Tamura Corporation operates as a diversified electronics manufacturer, specializing in electronic components, chemicals, and industrial automation systems. The company serves a global clientele across Japan, Asia, Europe, and the Americas, with a product portfolio that includes transformers, reactors, solder pastes, and broadcast communication systems. Its core revenue model hinges on B2B sales to industrial and technology sectors, leveraging precision engineering and chemical expertise to maintain competitive differentiation. Tamura holds a niche position in high-reliability electronic components, particularly in power modules and piezoelectric ceramics, which are critical for automotive, telecommunications, and energy applications. The company’s FA (Factory Automation) systems segment further strengthens its industrial foothold, catering to smart manufacturing trends. While facing competition from larger conglomerates, Tamura’s long-standing relationships and specialized offerings provide stability in cyclical markets. Its regional diversification mitigates overreliance on any single market, though Japan remains its primary revenue driver. The company’s 1924 founding underscores deep institutional knowledge, but it must continuously innovate to address evolving demands like miniaturization and IoT integration.

Revenue Profitability And Efficiency

Tamura reported revenue of JPY 106.6 billion for FY2024, with net income of JPY 2.24 billion, reflecting a modest net margin of approximately 2.1%. Operating cash flow stood at JPY 9.51 billion, indicating reasonable conversion of sales to cash, though capital expenditures of JPY 3.08 billion suggest ongoing reinvestment needs. The diluted EPS of JPY 27.26 underscores moderate earnings scalability relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by thin margins, typical of component manufacturers facing pricing pressures. Operating cash flow covers capital expenditures by a factor of 3.1x, signaling adequate self-funding capacity. However, the low EPS relative to equity suggests room for improved capital allocation or operational leverage.

Balance Sheet And Financial Health

Tamura’s balance sheet shows JPY 16.99 billion in cash against JPY 33.9 billion in total debt, indicating a leveraged position with a net debt of JPY 16.91 billion. The debt level is manageable given stable cash flows, but liquidity metrics warrant monitoring, especially amid industry cyclicality. The absence of significant goodwill implies a focus on tangible assets.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income figures suggesting steady but unspectacular performance. The JPY 8 per share dividend implies a payout ratio of ~29% of net income, aligning with a conservative capital return policy. Future growth may hinge on expansion in high-margin segments like piezoelectric ceramics or overseas markets.

Valuation And Market Expectations

At a market cap of JPY 35.6 billion, Tamura trades at ~16x net income and ~0.33x revenue, reflecting market skepticism about growth prospects. The beta of 0.678 indicates lower volatility than the broader market, likely due to its stable but low-growth profile.

Strategic Advantages And Outlook

Tamura’s strategic advantages lie in its specialized component expertise and long-term industry relationships. However, the outlook remains cautious due to margin pressures and global supply chain risks. Success will depend on leveraging its FA systems and high-reliability components in growth sectors like electric vehicles and renewable energy.

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