investorscraft@gmail.com

Intrinsic ValueYokogawa Electric Corporation (6841.T)

Previous Close¥5,128.00
Intrinsic Value
Upside potential
Previous Close
¥5,128.00

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

Yokogawa Electric Corporation is a global leader in industrial automation, test and measurement, and aviation instrumentation, serving diverse industries such as oil and gas, chemicals, power, and pharmaceuticals. The company operates through three core segments: Industrial Automation and Control, Test and Measurement, and Aviation and Other Businesses. Its Industrial Automation segment provides critical field instruments, control systems, and software solutions, positioning Yokogawa as a key enabler of operational efficiency and digital transformation in industrial settings. The Test and Measurement segment offers precision instruments for optical communications, electrical measurements, and LCD drivers, catering to high-tech manufacturing and R&D demands. Yokogawa’s Aviation segment supplies specialized instrumentation for the aerospace industry, reinforcing its niche expertise. With a strong presence in Japan, Southeast Asia, and other global markets, the company competes with firms like Emerson and Honeywell, differentiating itself through integrated automation solutions and a focus on sustainability-driven industries such as renewable energy and water management. Yokogawa’s long-standing reputation for reliability and innovation underpins its market position, supported by a diversified client base and strategic investments in IoT and AI-driven automation.

Revenue Profitability And Efficiency

Yokogawa reported revenue of JPY 540.2 billion for FY 2024, with net income of JPY 61.7 billion, reflecting a net margin of approximately 11.4%. The company generated JPY 63.8 billion in operating cash flow, demonstrating solid cash conversion despite capital expenditures of JPY 24.1 billion. Its diluted EPS of JPY 234.82 underscores efficient earnings distribution across its 262.7 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin industrial automation segment, which benefits from recurring software and service revenue. Yokogawa’s capital efficiency is evident in its moderate debt levels (JPY 32.9 billion) relative to its JPY 134.4 billion cash reserves, allowing for strategic reinvestment while maintaining financial flexibility.

Balance Sheet And Financial Health

Yokogawa maintains a robust balance sheet with JPY 134.4 billion in cash and equivalents, offset by total debt of JPY 32.9 billion, indicating a conservative leverage profile. Its liquidity position is strong, with ample resources to fund growth initiatives and weather cyclical downturns in industrial markets.

Growth Trends And Dividend Policy

Growth is driven by demand for automation in energy transition and smart manufacturing, with a dividend per share of JPY 58, reflecting a commitment to shareholder returns. The company’s focus on high-growth sectors like renewable energy and digital solutions positions it for sustained top-line expansion.

Valuation And Market Expectations

With a market cap of JPY 903.2 billion and a beta of 0.60, Yokogawa is valued as a stable industrial player with defensive characteristics. Investors likely price in steady growth from its automation and sustainability-focused offerings, balanced by exposure to global industrial cycles.

Strategic Advantages And Outlook

Yokogawa’s strategic advantages lie in its integrated automation solutions, global footprint, and R&D focus on digital transformation. The outlook remains positive, supported by secular trends in industrial IoT and energy efficiency, though macroeconomic volatility could pose near-term challenges.

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