investorscraft@gmail.com

Intrinsic ValueFuruno Electric Co., Ltd. (6814.T)

Previous Close¥7,130.00
Intrinsic Value
Upside potential
Previous Close
¥7,130.00

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

Furuno Electric Co., Ltd. is a specialized Japanese manufacturer of marine and industrial electronics, operating in a niche but globally competitive market. The company’s marine division serves commercial, fishing, and recreational vessels with advanced navigation, communication, and sonar systems, positioning it as a key player in maritime technology. Its industrial segment caters to automotive, healthcare, and telecommunications sectors with precision GPS, wireless LAN solutions, and medical diagnostic equipment, reinforcing its diversified technological expertise. Furuno’s market position is bolstered by its long-standing reputation for reliability and innovation, particularly in marine electronics where it competes with global firms like Garmin and Raymarine. The company’s focus on R&D and network-capable systems aligns with industry trends toward automation and connectivity, though it faces challenges from commoditization in some product lines. With a presence across Japan, the Americas, Europe, and Asia, Furuno maintains a balanced geographic footprint, though its growth is closely tied to cyclical demand in shipping and industrial sectors.

Revenue Profitability And Efficiency

Furuno reported revenue of ¥126.95 billion for FY2025, with net income of ¥11.46 billion, reflecting a net margin of approximately 9%. Operating cash flow stood at ¥10.82 billion, though capital expenditures of ¥4.84 billion indicate ongoing investments in capacity and R&D. The company’s profitability metrics suggest disciplined cost management, albeit with moderate cash conversion efficiency given its capital-intensive operations.

Earnings Power And Capital Efficiency

Diluted EPS of ¥362.62 underscores Furuno’s earnings stability, supported by its diversified product portfolio. The company’s capital efficiency is tempered by its debt-to-equity profile, with total debt of ¥17.81 billion against cash reserves of ¥16.11 billion, indicating a balanced but leveraged financial structure. ROIC trends would benefit from further disclosure.

Balance Sheet And Financial Health

Furuno’s balance sheet shows liquidity with ¥16.11 billion in cash, though total debt of ¥17.81 billion suggests a net debt position. The moderate leverage is manageable given steady cash flows, but the company’s industrial cyclicality warrants caution. Capex commitments remain a drag on free cash flow generation.

Growth Trends And Dividend Policy

Growth is likely tied to maritime automation and industrial IoT adoption, though near-term headwinds may persist. Furuno’s dividend of ¥110 per share reflects a shareholder-friendly policy, with a payout ratio aligned to earnings stability. Share buybacks or incremental dividends could signal confidence in sustained profitability.

Valuation And Market Expectations

At a market cap of ¥84.08 billion, Furuno trades at a P/E of ~7.3x (based on FY2025 EPS), a discount to some tech hardware peers. The negative beta (-0.209) suggests low correlation to broader markets, possibly due to its niche focus. Investors likely price in cyclical risks and modest top-line growth.

Strategic Advantages And Outlook

Furuno’s strengths lie in its maritime expertise and diversified industrial applications, though reliance on cyclical sectors poses risks. Strategic focus on high-margin, networked systems and geographic expansion could drive long-term value. Macroeconomic conditions and competitive pressures remain key monitorables.

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