investorscraft@gmail.com

Intrinsic ValueJapan Aviation Electronics Industry, Limited (6807.T)

Previous Close¥2,400.00
Intrinsic Value
Upside potential
Previous Close
¥2,400.00

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

Japan Aviation Electronics Industry, Limited (JAE) operates as a specialized manufacturer of high-performance connectors, user interface solutions, and aerospace electronics, serving diverse industries including consumer electronics, automotive, aerospace, and industrial automation. The company’s core revenue model is driven by the design and production of precision connectors, such as board-to-board and fiber optic variants, alongside advanced motion sensor solutions for aerospace and automotive applications. JAE’s product portfolio is critical to enabling connectivity and control in high-growth sectors like electric vehicles, semiconductor manufacturing, and medical systems. The company maintains a strong market position in Japan, supported by its technological expertise in miniaturization and reliability, which are essential for next-generation devices. JAE’s aerospace segment, though niche, provides stable demand due to stringent certification requirements and long product lifecycles. Its competitive edge lies in its ability to integrate complex electronic components while meeting industry-specific durability and performance standards. As global demand for advanced connectivity and automation rises, JAE is well-positioned to capitalize on trends in electrification, IoT, and smart manufacturing.

Revenue Profitability And Efficiency

In FY2025, JAE reported revenue of ¥221.6 billion, with net income of ¥11.6 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at ¥36.3 billion, indicating solid cash generation despite capital expenditures of ¥18.0 billion. The company’s profitability metrics suggest moderate efficiency, with room for improvement in scaling high-margin segments like aerospace and automotive solutions.

Earnings Power And Capital Efficiency

JAE’s diluted EPS of ¥171.97 demonstrates its ability to translate revenue into shareholder returns, though its capital efficiency is tempered by significant investments in R&D and production capabilities. The company’s focus on high-value connectors and sensors may enhance margins over time, but its current capital expenditure intensity suggests a balance between growth and near-term profitability.

Balance Sheet And Financial Health

JAE maintains a conservative balance sheet with ¥52.9 billion in cash and equivalents against ¥37.0 billion in total debt, providing ample liquidity. Its net cash position supports flexibility for strategic investments or shareholder returns, while its low beta (0.24) indicates resilience to market volatility.

Growth Trends And Dividend Policy

The company’s growth is tied to secular trends in electrification and automation, though its revenue trajectory remains steady rather than explosive. JAE’s dividend of ¥60 per share reflects a commitment to returning capital, albeit with a modest yield given its current valuation.

Valuation And Market Expectations

With a market cap of ¥163.2 billion, JAE trades at a P/E of approximately 14x, aligning with its stable but slow-growth profile. Investors likely price in incremental gains from automotive and aerospace demand rather than disruptive growth.

Strategic Advantages And Outlook

JAE’s strengths lie in its technical expertise and entrenched relationships in Japan’s industrial ecosystem. The outlook hinges on its ability to expand in high-margin niches like EV connectors and inertial sensors, though competition from global peers remains a challenge.

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