investorscraft@gmail.com

Intrinsic ValueTamagawa Holdings Co., Ltd. (6838.T)

Previous Close¥736.00
Intrinsic Value
Upside potential
Previous Close
¥736.00

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

Tamagawa Holdings Co., Ltd. operates as a diversified industrial conglomerate with a core focus on high-frequency electronic components and optical-related equipment. The company specializes in manufacturing attenuators, splitters, couplers, and millimeter-wave products, catering to telecommunications, defense, and industrial automation sectors. Its secondary revenue stream includes renewable energy solutions, such as small wind farms and power plant sales, positioning it at the intersection of advanced electronics and sustainable energy. Tamagawa’s market position is bolstered by its long-standing expertise in niche high-frequency components, though it faces competition from larger global players in both electronics and energy segments. The company’s dual focus on precision engineering and renewable energy diversification provides resilience but requires sustained R&D investment to maintain technological leadership.

Revenue Profitability And Efficiency

Tamagawa reported revenue of JPY 4.74 billion for FY2024, but net income stood at a loss of JPY 168 million, reflecting margin pressures. Operating cash flow was positive at JPY 440.6 million, suggesting operational liquidity despite profitability challenges. Capital expenditures of JPY 135.4 million indicate moderate reinvestment, though the negative EPS of JPY 26.13 underscores earnings weakness.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY -26.13 and operating cash flow of JPY 440.6 million highlight a disconnect between profitability and cash generation. While the renewable energy segment may offer long-term growth, current capital efficiency is strained, with net income lagging behind revenue scale.

Balance Sheet And Financial Health

Tamagawa holds JPY 1.74 billion in cash against JPY 3.64 billion in total debt, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, though liquidity from operating cash flow provides near-term stability. The balance sheet reflects a mix of cyclical electronics exposure and capital-intensive energy assets.

Growth Trends And Dividend Policy

Despite the net loss, Tamagawa maintained a dividend of JPY 3 per share, signaling commitment to shareholders. Growth prospects hinge on demand for high-frequency components and renewable energy adoption, but near-term trends remain uncertain given sector volatility.

Valuation And Market Expectations

With a market cap of JPY 4.59 billion and a beta of 0.28, Tamagawa is perceived as relatively low-risk but with limited earnings momentum. The valuation reflects skepticism about near-term profitability, though niche expertise in electronics could support recovery.

Strategic Advantages And Outlook

Tamagawa’s strengths lie in its specialized electronic components and renewable energy diversification. However, achieving sustained profitability will require cost optimization and scaling its energy segment. The outlook is cautious, with potential upside tied to technological demand and energy policy tailwinds.

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