investorscraft@gmail.com

Intrinsic ValueSumida Corporation (6817.T)

Previous Close¥1,183.00
Intrinsic Value
Upside potential
Previous Close
¥1,183.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sumida Corporation is a specialized manufacturer of electronic components and modules, serving diverse industries including consumer electronics, automotive, and industrial applications. The company’s product portfolio spans power and IF inductors, transformers, signal magnetics, EMC coils, sensors, and actuators, as well as automotive and medical equipment components. Its offerings are critical for power management, signal processing, and electromagnetic compatibility in high-growth sectors like electric vehicles, IoT, and renewable energy systems. Sumida operates globally, with a strong presence in Japan, Asia, Europe, and the Americas, leveraging its technical expertise to maintain a competitive edge in precision component manufacturing. The company’s ability to innovate in miniaturization and efficiency positions it as a key supplier for advanced electronics, though it faces competition from larger multinational firms. Its diversified client base and focus on high-reliability applications provide resilience against market cyclicality.

Revenue Profitability And Efficiency

Sumida reported revenue of JPY 143.98 billion for FY 2024, with net income of JPY 590 million, reflecting tight margins in the competitive electronics components sector. Operating cash flow stood at JPY 14.93 billion, indicating reasonable operational efficiency, though capital expenditures of JPY 7.86 billion suggest ongoing investments in production capabilities. The company’s profitability metrics highlight the challenges of balancing cost pressures with technological differentiation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 17.77 underscores modest earnings power relative to its market capitalization. While Sumida generates steady cash flows, its capital efficiency is constrained by the capital-intensive nature of component manufacturing. The balance between reinvestment and profitability remains critical as the company navigates industry demand cycles and supply chain dynamics.

Balance Sheet And Financial Health

Sumida’s balance sheet shows JPY 4.29 billion in cash against JPY 57.98 billion in total debt, indicating a leveraged position. The debt load may limit financial flexibility, though the company’s established market presence and recurring revenue streams provide some stability. Investors should monitor debt servicing capacity, especially in periods of macroeconomic uncertainty.

Growth Trends And Dividend Policy

Growth prospects are tied to demand for automotive and industrial electronics, with potential tailwinds from electrification trends. Sumida’s dividend payout of JPY 53 per share reflects a commitment to shareholder returns, though the yield is modest relative to sector peers. Future dividend sustainability will depend on earnings stability and free cash flow generation.

Valuation And Market Expectations

With a market cap of JPY 31.57 billion and a beta of 0.92, Sumida trades at a discount to broader technology hardware peers, likely reflecting its niche positioning and margin pressures. The market appears to price in moderate growth expectations, with valuation metrics suggesting cautious optimism about its ability to capitalize on sector tailwinds.

Strategic Advantages And Outlook

Sumida’s strengths lie in its technical expertise and diversified industry exposure, but it must navigate competitive pressures and input cost volatility. The outlook hinges on its ability to innovate in high-value segments like automotive electrification and industrial IoT. Strategic partnerships or vertical integration could enhance its market position over the long term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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