investorscraft@gmail.com

Intrinsic ValueHosiden Corporation (6804.T)

Previous Close¥2,565.00
Intrinsic Value
Upside potential
Previous Close
¥2,565.00

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

Hosiden Corporation operates in the electrical equipment and parts industry, specializing in precision electronic components for diverse applications. The company’s core revenue model hinges on manufacturing and selling connectors, switches, acoustic components, and wireless modules, which are integral to mobile devices, automotive systems, and consumer electronics. Its product portfolio includes high-demand items like Bluetooth modules, touch sensors, and circuit protectors, catering to global OEMs and technology-driven sectors. Hosiden has established a strong presence in Japan and international markets, leveraging its technical expertise and long-standing industry relationships. The company’s focus on innovation and reliability positions it as a trusted supplier in competitive segments such as automotive connectivity and smart devices. While it faces pricing pressures from commoditized components, Hosiden differentiates itself through quality and customization capabilities, serving blue-chip clients in telecommunications and industrial electronics.

Revenue Profitability And Efficiency

Hosiden reported revenue of ¥218.9 billion for FY2024, with net income of ¥11.6 billion, reflecting a net margin of approximately 5.3%. Operating cash flow stood at ¥26.9 billion, indicating healthy cash generation relative to earnings. Capital expenditures were modest at ¥2.7 billion, suggesting disciplined reinvestment. The company’s profitability metrics demonstrate stable operational efficiency despite sector-wide supply chain challenges.

Earnings Power And Capital Efficiency

Diluted EPS of ¥205.88 underscores Hosiden’s earnings power, supported by its diversified product mix and cost management. The company’s capital efficiency is evident in its ability to maintain profitability while navigating cyclical demand in consumer electronics. With low leverage and a focus on high-margin segments, Hosiden sustains robust returns on invested capital.

Balance Sheet And Financial Health

Hosiden’s balance sheet remains solid, with ¥72.3 billion in cash and equivalents against ¥11.1 billion in total debt, yielding a net cash position. This strong liquidity profile provides flexibility for R&D or strategic acquisitions. The conservative debt level aligns with the company’s low-risk operational approach in a capital-intensive industry.

Growth Trends And Dividend Policy

Revenue growth has been tempered by macroeconomic headwinds, but Hosiden’s exposure to automotive and IoT markets offers long-term upside. The company paid a dividend of ¥59 per share, reflecting a commitment to shareholder returns. Its payout ratio remains sustainable, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

At a market cap of ¥105.8 billion, Hosiden trades at a P/E of ~9.1x, below sector averages, possibly reflecting its niche positioning. The low beta of 0.021 suggests minimal correlation with broader market volatility, appealing to defensive investors. Market expectations likely hinge on its ability to capitalize on automotive electrification trends.

Strategic Advantages And Outlook

Hosiden’s strategic advantages lie in its technical specialization and entrenched client relationships. The outlook is cautiously optimistic, with growth tied to adoption of its components in EVs and smart devices. Risks include competition from lower-cost manufacturers, but its focus on quality and innovation provides a counterbalance.

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