investorscraft@gmail.com

Intrinsic ValueHirose Electric Co.,Ltd. (6806.T)

Previous Close¥16,585.00
Intrinsic Value
Upside potential
Previous Close
¥16,585.00

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

Hirose Electric Co., Ltd. is a leading Japanese manufacturer specializing in high-precision connectors for diverse industries, including consumer electronics, automotive, telecommunications, and industrial applications. The company’s product portfolio includes multi-pin connectors, coaxial connectors, optical fiber connectors, and micro switches, catering to advanced technological demands in smartphones, communications infrastructure, and automotive electronics. Hirose Electric has established a strong reputation for reliability and innovation, particularly in miniaturized and high-frequency connectors, positioning it as a key supplier in global supply chains. Its market leadership is reinforced by deep R&D capabilities and long-standing relationships with multinational OEMs, ensuring steady demand across cyclical industries. The company’s focus on high-margin, specialized connectors mitigates commoditization risks, while its global footprint—spanning Japan, Asia, and Western markets—provides diversified revenue streams. Hirose Electric’s competitive edge lies in its ability to adapt to emerging trends like 5G, electric vehicles, and IoT, where precision connectivity is critical.

Revenue Profitability And Efficiency

In FY 2024, Hirose Electric reported revenue of ¥165.5 billion, with net income of ¥26.5 billion, reflecting a robust net margin of approximately 16%. Operating cash flow stood at ¥41 billion, underscoring efficient working capital management. Capital expenditures of ¥32.1 billion indicate sustained investment in production capacity and R&D, aligning with its focus on high-growth segments like automotive and telecommunications.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥772.33 demonstrates strong earnings power, supported by high-margin product lines and operational discipline. With minimal debt (¥5.9 billion) and substantial cash reserves (¥90.3 billion), Hirose Electric maintains a conservative capital structure, enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Hirose Electric’s balance sheet is exceptionally healthy, with cash and equivalents covering total debt 15 times over. The negligible debt-to-equity ratio highlights low financial risk, while ample liquidity ensures resilience against macroeconomic volatility. This conservative approach aligns with its long-term growth strategy and commitment to stable dividend payments.

Growth Trends And Dividend Policy

The company’s growth is driven by secular demand for advanced connectors in 5G, EVs, and industrial automation. A dividend of ¥490 per share reflects a payout ratio of approximately 63%, balancing shareholder returns with reinvestment needs. Hirose Electric’s consistent dividend history reinforces its appeal to income-focused investors.

Valuation And Market Expectations

With a market cap of ¥568 billion and a beta of 0.002, Hirose Electric trades as a low-volatility defensive stock. Its valuation reflects expectations of steady growth in high-tech connectivity markets, though it may face pricing pressure from regional competitors in commoditized segments.

Strategic Advantages And Outlook

Hirose Electric’s strategic advantages include technological leadership in niche connector markets and a diversified customer base. Near-term challenges include supply chain disruptions and FX volatility, but its strong R&D pipeline and focus on high-growth applications position it well for sustained profitability. The outlook remains positive, supported by global infrastructure and automotive electrification trends.

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