investorscraft@gmail.com

Intrinsic ValueSuzuki Co.,Ltd. (6785.T)

Previous Close¥2,505.00
Intrinsic Value
Upside potential
Previous Close
¥2,505.00

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

Suzuki Co., Ltd. operates as a specialized manufacturer of connectors and precision components for automotive electronics, serving Japan's automotive and semiconductor industries. The company's core revenue model is driven by the production of high-precision press and mold dies, connector contacts, and housings, which are critical for automotive wire harnesses and semiconductor machinery. Its product portfolio also includes customized machines and medical instrument assemblies, reflecting diversification into adjacent industrial and healthcare markets. Positioned as a niche supplier, Suzuki Co. benefits from Japan's strong automotive manufacturing base and demand for reliable electronic components. The company's expertise in precision engineering and long-standing industry relationships provide a competitive edge, though it faces pressure from global competitors and supply chain dependencies. Its focus on automotive and semiconductor sectors aligns with growth in electric vehicles and advanced electronics, though exposure to cyclical industries introduces revenue volatility.

Revenue Profitability And Efficiency

In FY 2024, Suzuki Co. reported revenue of JPY 27.7 billion, with net income of JPY 2.3 billion, reflecting an 8.2% net margin. Operating cash flow stood at JPY 5.4 billion, supported by efficient working capital management. Capital expenditures of JPY 2.6 billion indicate ongoing investments in production capabilities, though free cash flow remains robust at JPY 2.8 billion after accounting for capex.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 158.11 underscores its earnings power, with a beta of 0.555 suggesting lower volatility relative to the market. Operating cash flow conversion is healthy, covering net income by 2.4x, highlighting strong cash-generating ability. Capital efficiency is evident in its balanced reinvestment strategy, though sector-specific cyclicality may impact returns.

Balance Sheet And Financial Health

Suzuki Co. maintains a solid balance sheet with JPY 6.0 billion in cash and equivalents against JPY 2.9 billion in total debt, yielding a net cash position. This liquidity supports dividend payments and operational flexibility. The debt-to-equity ratio appears conservative, aligning with the company's stable financial profile and low-risk operational model.

Growth Trends And Dividend Policy

Growth is tied to automotive and semiconductor demand, with limited geographic diversification. The dividend payout of JPY 86 per share reflects a commitment to shareholder returns, though reinvestment needs may temper aggressive increases. Historical performance suggests moderate revenue growth, with earnings stability driven by niche market positioning.

Valuation And Market Expectations

At a market cap of JPY 24.5 billion, the company trades at a P/E of approximately 10.8x, below broader technology sector averages, reflecting its niche industrial focus. The low beta implies muted market expectations, though operational resilience could attract value-oriented investors.

Strategic Advantages And Outlook

Suzuki Co.'s strengths lie in precision manufacturing expertise and entrenched automotive relationships. Near-term challenges include supply chain risks and cyclical demand, but long-term opportunities exist in EV adoption and semiconductor expansion. Prudent financial management positions the company to navigate industry shifts while maintaining profitability.

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