investorscraft@gmail.com

Intrinsic ValueMeiko Electronics Co., Ltd. (6787.T)

Previous Close¥12,710.00
Intrinsic Value
Upside potential
Previous Close
¥12,710.00

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

Meiko Electronics Co., Ltd. is a specialized manufacturer of printed circuit boards (PCBs) and auxiliary electronic components, serving diverse industries including automotive, telecommunications, industrial devices, and consumer electronics. The company operates globally, with a strong presence in Japan, Asia, North America, and Europe. Its product portfolio spans high-performance PCBs such as multi-layer, HDI, flexible, and heat dissipation variants, alongside value-added services like circuit design and electronic manufacturing. Meiko Electronics differentiates itself through technological expertise in advanced PCB solutions, catering to high-growth sectors like automotive electrification and 5G infrastructure. The company’s market position is reinforced by its ability to deliver customized, high-reliability PCBs for mission-critical applications, positioning it as a trusted supplier to global OEMs. While competitive pressures exist in the PCB industry, Meiko’s focus on innovation and quality helps sustain its niche in high-margin segments.

Revenue Profitability And Efficiency

For FY 2024, Meiko Electronics reported revenue of JPY 179.5 billion, with net income of JPY 11.3 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at JPY 23.4 billion, though capital expenditures of JPY 21.4 billion indicate significant reinvestment needs. The company’s profitability metrics suggest moderate efficiency, with room for improvement in optimizing operational costs amid industry-wide pricing pressures.

Earnings Power And Capital Efficiency

Meiko’s diluted EPS of JPY 441.01 underscores its earnings capability, supported by a diversified product mix and global customer base. The company’s capital efficiency is tempered by high capex requirements, typical for PCB manufacturers investing in advanced production technologies. Operating cash flow coverage of capex remains tight, highlighting the capital-intensive nature of the business.

Balance Sheet And Financial Health

The company maintains a balanced but leveraged financial position, with JPY 21.6 billion in cash and equivalents against JPY 79.3 billion in total debt. This debt level, while manageable, suggests reliance on financing for growth initiatives. Liquidity appears adequate, though further debt reduction could strengthen the balance sheet amid cyclical industry demand.

Growth Trends And Dividend Policy

Meiko’s growth is tied to secular trends in automotive electronics and 5G adoption, though near-term cyclicality may impact performance. The company pays a dividend of JPY 76 per share, reflecting a conservative payout ratio and a commitment to returning capital to shareholders while retaining flexibility for reinvestment.

Valuation And Market Expectations

With a market cap of JPY 147.3 billion and a beta of 1.29, Meiko trades with higher volatility than the broader market, reflecting sector-specific risks. Investors likely price in expectations of mid-single-digit growth, balancing cyclical exposure with long-term demand drivers in PCB technology.

Strategic Advantages And Outlook

Meiko’s strategic strengths lie in its technical expertise and global manufacturing footprint, enabling it to serve high-value PCB applications. The outlook remains cautiously optimistic, dependent on sustained demand from key sectors and successful execution of operational efficiency initiatives. Risks include raw material cost fluctuations and competitive pressures in the fragmented PCB market.

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