investorscraft@gmail.com

Intrinsic ValueShindengen Electric Manufacturing Co.,Ltd. (6844.T)

Previous Close¥3,655.00
Intrinsic Value
Upside potential
Previous Close
¥3,655.00

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

Shindengen Electric Manufacturing Co., Ltd. operates as a specialized manufacturer of semiconductors, electric equipment, and power supply products, serving diverse industries including automotive, industrial automation, and renewable energy. The company’s three core segments—Device Business, Car Electronics Business, and Energy System Business—cater to distinct markets, from high-efficiency power modules for factories to power conditioners for solar energy systems. Its Device Business supplies critical components like rectifier diodes and power ICs, while the Car Electronics segment focuses on motorcycle and automotive applications, including inverters. The Energy System Business aligns with global sustainability trends, offering solutions for photovoltaic power storage and EV charging infrastructure. Shindengen maintains a competitive edge through its vertically integrated manufacturing and R&D capabilities, particularly in power electronics. While it faces competition from larger global semiconductor firms, its niche expertise in high-voltage and high-efficiency components supports its market position in Japan and Asia. The company’s long-standing relationships with industrial and automotive clients further reinforce its stability in a cyclical industry.

Revenue Profitability And Efficiency

In FY2024, Shindengen reported revenue of ¥102.3 billion but recorded a net loss of ¥712 million, reflecting margin pressures in its semiconductor and energy segments. Operating cash flow remained positive at ¥2.2 billion, though capital expenditures of ¥4.4 billion indicate ongoing investments in production capacity. The diluted EPS of -¥69.05 underscores near-term profitability challenges, likely tied to input cost volatility and competitive pricing.

Earnings Power And Capital Efficiency

The company’s negative net income highlights strained earnings power, though its diversified segment mix provides some resilience. Capital efficiency is pressured by high capex relative to operating cash flow, suggesting a focus on long-term growth over near-term returns. The Energy System Business, aligned with renewable energy trends, may drive future earnings recovery if demand for EV and solar infrastructure expands.

Balance Sheet And Financial Health

Shindengen’s balance sheet shows ¥26.3 billion in cash against ¥38.9 billion in total debt, indicating moderate leverage. The debt level, while manageable, requires monitoring given the net loss position. Liquidity appears adequate, with cash reserves covering near-term obligations, but sustained profitability improvements will be critical to strengthening financial health.

Growth Trends And Dividend Policy

Despite the FY2024 loss, Shindengen maintained a dividend of ¥65 per share, signaling confidence in cash flow stability. Growth prospects hinge on demand for energy-efficient power solutions and automotive electronics, particularly in Asia. The company’s capex focus on EV and renewable energy infrastructure suggests strategic prioritization of these high-potential markets.

Valuation And Market Expectations

With a market cap of ¥20 billion and a beta of 0.47, Shindengen trades as a low-volatility niche player. The negative earnings and elevated capex likely weigh on valuation multiples, but the dividend yield and exposure to sustainable energy trends could attract long-term investors awaiting a cyclical rebound.

Strategic Advantages And Outlook

Shindengen’s strengths lie in its specialized product portfolio and entrenched relationships in automotive and industrial supply chains. Challenges include semiconductor pricing pressures and execution risks in energy segment expansion. The outlook depends on margin recovery and successful adoption of its power solutions in evolving green energy markets.

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