investorscraft@gmail.com

Intrinsic ValueYokowo Co., Ltd. (6800.T)

Previous Close¥2,186.00
Intrinsic Value
Upside potential
Previous Close
¥2,186.00

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

Yokowo Co., Ltd. operates as a specialized manufacturer of high-precision components and devices for wireless communication and information transmission, serving global markets. The company’s product portfolio includes antennas for automotive and infrastructure applications, connectors for electronic devices and circuit testing, and advanced ceramic-based devices used in medical and semiconductor industries. Its solutions cater to manufacturers in electronics, electrical machinery, and automotive sectors, positioning Yokowo as a critical supplier in high-growth technology segments. With a legacy dating back to 1922, the company has established a reputation for innovation and reliability, particularly in Japan’s competitive hardware and equipment sector. Yokowo’s market position is reinforced by its ability to deliver specialized RF and microwave testing tools, which are essential for next-generation communication systems. The company’s focus on R&D and niche applications allows it to maintain pricing power and customer loyalty despite broader industry commoditization pressures.

Revenue Profitability And Efficiency

Yokowo reported revenue of JPY 76.9 billion for FY 2024, with net income of JPY 1.51 billion, reflecting a modest net margin of approximately 2%. Operating cash flow stood at JPY 4.82 billion, though capital expenditures of JPY 3.92 billion indicate significant reinvestment needs. The company’s profitability metrics suggest tight cost management in a competitive component manufacturing landscape.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 64.82 underscores Yokowo’s earnings capacity relative to its JPY 27.97 billion market cap. The company’s capital efficiency is tempered by high capex intensity, with operating cash flow covering 123% of investments. Its focus on high-margin advanced devices could improve returns if scaled effectively.

Balance Sheet And Financial Health

Yokowo maintains a solid liquidity position with JPY 18.7 billion in cash against JPY 13.59 billion total debt, yielding a conservative net cash position. The balance sheet supports ongoing R&D and cyclical demand fluctuations, though debt levels warrant monitoring given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with dividends of JPY 48 per share implying a payout ratio of ~74% of net income. The company’s focus on automotive and semiconductor adjacencies could drive future top-line expansion, though dividend sustainability depends on improved earnings consistency.

Valuation And Market Expectations

At a market cap of JPY 27.97 billion, Yokowo trades at ~18.5x net income, reflecting moderate expectations for a niche hardware player. Its beta of 0.695 suggests lower volatility than the broader market, aligning with its stable but slow-growth profile.

Strategic Advantages And Outlook

Yokowo’s strengths lie in its specialized product suite and long-term customer relationships in mission-critical applications. Near-term challenges include margin pressure from input costs, but its positioning in 5G and automotive connectivity offers avenues for differentiation. Execution on high-value ceramic devices will be pivotal for margin improvement.

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