investorscraft@gmail.com

Intrinsic ValueHonda Tsushin Kogyo Co., Ltd. (6826.T)

Previous Close¥703.00
Intrinsic Value
Upside potential
Previous Close
¥703.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Honda Tsushin Kogyo Co., Ltd. operates as a specialized manufacturer of electronic components, primarily serving Japan’s industrial and automotive sectors. The company’s core revenue model hinges on producing high-precision connectors for factory automation (FA) equipment, machine tools, and automotive applications, including advanced driver-assistance systems (ADAS) and autonomous driving technologies. Its product portfolio also extends to IoT solutions, virtual server construction, and software development, positioning it as a niche player in Japan’s technology hardware ecosystem. The firm’s market position is reinforced by its long-standing expertise in connectors, a critical component in industrial and automotive electronics, though it faces competition from global suppliers. While its focus on domestic markets provides stability, it may limit scalability compared to multinational peers. The company’s secondary revenue stream from ICT services, including system design and maintenance, diversifies its exposure but remains ancillary to its core hardware operations.

Revenue Profitability And Efficiency

In FY2022, Honda Tsushin Kogyo reported revenue of JPY 18.45 billion, with net income of JPY 693 million, reflecting modest profitability. Operating cash flow was negative at JPY -323 million, likely due to working capital adjustments or timing differences, though the company maintains a solid cash position of JPY 5.01 billion. Capital expenditures were not disclosed, limiting efficiency analysis.

Earnings Power And Capital Efficiency

The company’s diluted EPS was not reported, but its net income suggests moderate earnings power relative to its revenue base. With minimal debt (JPY 389 million) and substantial cash reserves, Honda Tsushin Kogyo demonstrates prudent capital management, though the absence of capex data obscures its reinvestment strategy.

Balance Sheet And Financial Health

Honda Tsushin Kogyo’s balance sheet appears robust, with JPY 5.01 billion in cash and equivalents against JPY 389 million in total debt, indicating strong liquidity. The negligible debt load underscores a conservative financial structure, though the lack of detailed asset or liability breakdowns limits deeper assessment.

Growth Trends And Dividend Policy

Growth trends are unclear due to sparse historical data, but the dividend payout (JPY 370.6 million) suggests a shareholder return focus. The company’s exposure to automotive and industrial electronics could benefit from Japan’s ADAS and IoT adoption, though reliance on domestic markets may cap growth potential.

Valuation And Market Expectations

Market capitalization data is unavailable, but the beta of 0.783 implies lower volatility than the broader market. Investors likely view the company as a stable, niche operator with limited cyclical risks but subdued growth prospects.

Strategic Advantages And Outlook

Honda Tsushin Kogyo’s strengths lie in its specialized connector technology and entrenched position in Japan’s industrial supply chain. However, its outlook depends on automotive electrification trends and domestic ICT demand. A shift toward higher-mobility solutions or global expansion could unlock value, but execution risks remain.

Sources

Company description, financial data from disclosed filings (FY2022), market data from exchange sources

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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