investorscraft@gmail.com

Intrinsic ValueIkegami Tsushinki Co., Ltd. (6771.T)

Previous Close¥653.00
Intrinsic Value
Upside potential
Previous Close
¥653.00

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

Ikegami Tsushinki Co., Ltd. operates in the communication equipment industry, specializing in broadcast and imaging technology solutions. The company generates revenue through the design, manufacture, and sale of broadcast cameras, monitors, microwave transmission products, and inspection equipment. Its diversified product portfolio serves media production, medical imaging, and industrial inspection markets, positioning it as a niche player with technical expertise in high-precision imaging systems. While not a market leader, Ikegami maintains a stable presence in Japan and selective international markets, leveraging its long-standing reputation for reliability in broadcast and security applications. The company’s focus on R&D-driven innovation allows it to compete in specialized segments where quality and durability are prioritized over mass-market scalability.

Revenue Profitability And Efficiency

For FY 2024, Ikegami reported revenue of ¥21.6 billion, with net income of ¥679 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at ¥2.96 billion, indicating reasonable cash conversion from operations. Capital expenditures were modest at ¥277 million, suggesting a disciplined approach to reinvestment. The company’s profitability metrics highlight its niche positioning, with margins constrained by competitive pressures and R&D costs.

Earnings Power And Capital Efficiency

Diluted EPS of ¥106.06 underscores modest but stable earnings power. The company’s capital efficiency appears balanced, with operating cash flow covering capital expenditures comfortably. However, the relatively low beta (0.38) suggests limited earnings volatility, aligning with its steady but slow-growth industry segment. The absence of aggressive leverage or high-growth reinvestment points to a conservative capital allocation strategy.

Balance Sheet And Financial Health

Ikegami holds ¥6.54 billion in cash and equivalents against total debt of ¥8.27 billion, indicating a manageable leverage position. The debt-to-equity ratio appears moderate, though precise equity figures are unavailable. Liquidity seems adequate, with operating cash flow supporting debt obligations. The balance sheet reflects a traditional manufacturing firm’s structure, with no immediate solvency risks but limited financial flexibility for large-scale expansion.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s modest net income and stable cash flow suggest incremental rather than rapid expansion. A dividend of ¥12 per share implies a focus on returning capital to shareholders, albeit at a conservative yield. The dividend policy aligns with the company’s mature-market positioning and emphasis on stability over aggressive growth.

Valuation And Market Expectations

With a market cap of ¥3.81 billion, the company trades at a low earnings multiple, reflecting its niche status and limited growth prospects. The subdued beta (0.38) indicates market expectations of low volatility and steady but unspectacular performance. Investors likely view Ikegami as a stable, low-risk holding in the tech-hardware segment rather than a high-growth opportunity.

Strategic Advantages And Outlook

Ikegami’s strengths lie in its specialized product lines and entrenched relationships in broadcast and medical imaging. However, its outlook is tempered by slow industry growth and competition from larger global players. Strategic focus on high-margin niche applications and cost discipline could sustain profitability, but significant upside appears limited without technological breakthroughs or market expansion.

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