investorscraft@gmail.com

Intrinsic ValueKyowa Electronic Instruments Co., Ltd. (6853.T)

Previous Close¥740.00
Intrinsic Value
Upside potential
Previous Close
¥740.00

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

Kyowa Electronic Instruments Co., Ltd. operates in the hardware, equipment, and parts sector, specializing in stress measurement devices and related instrumentation. The company generates revenue through a diversified product portfolio, including strain gauges, transducers, measuring instruments, and integrated measurement systems, complemented by software solutions and consulting services. Its client base spans government agencies, academic institutions, and a broad range of industries such as construction, automotive, and telecommunications, reflecting its entrenched position in niche industrial markets. Kyowa Electronic Instruments leverages its long-standing expertise, dating back to 1949, to maintain a competitive edge in precision measurement technology. The company’s focus on high-accuracy devices and tailored solutions for specialized applications, such as civil engineering and automotive testing, reinforces its reputation as a trusted provider in Japan and select international markets. While it faces competition from global players, its deep industry relationships and technical proficiency allow it to sustain a stable market share in its core segments.

Revenue Profitability And Efficiency

Kyowa Electronic Instruments reported revenue of JPY 15.35 billion for FY 2024, with net income of JPY 1.07 billion, reflecting a net margin of approximately 7%. Operating cash flow stood at JPY 1.62 billion, supported by disciplined cost management. Capital expenditures were modest at JPY 213 million, indicating a focus on maintaining operational efficiency rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 39.14 demonstrates its ability to generate earnings from its asset base. With a capital-light business model, Kyowa Electronic Instruments efficiently converts revenue into operating cash flow, as evidenced by its JPY 1.62 billion in operating cash flow against JPY 15.35 billion in revenue. Its low beta of 0.237 suggests stable earnings relative to market volatility.

Balance Sheet And Financial Health

Kyowa Electronic Instruments maintains a strong balance sheet, with JPY 5.68 billion in cash and equivalents and total debt of JPY 803 million, resulting in a net cash position. This conservative leverage profile provides financial flexibility and resilience. The company’s liquidity position is further supported by consistent operating cash flow generation.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, aligned with its mature industry positioning. It has adopted a shareholder-friendly dividend policy, distributing JPY 20 per share, which reflects a commitment to returning capital while retaining sufficient funds for operational needs. Future growth may hinge on incremental innovations and expansion in international markets.

Valuation And Market Expectations

With a market capitalization of JPY 13.97 billion, the company trades at a P/E ratio of approximately 13.1x, based on its diluted EPS. This valuation suggests moderate market expectations, likely reflecting its stable but slow-growth profile. Investors may value the company for its reliability and niche market positioning rather than high growth potential.

Strategic Advantages And Outlook

Kyowa Electronic Instruments benefits from its specialized product offerings and long-term industry relationships, which provide a defensive moat. The outlook remains stable, with opportunities in emerging applications for precision measurement in sectors like renewable energy and smart infrastructure. However, reliance on domestic markets and limited scale could constrain rapid expansion unless international demand accelerates.

Sources

Company filings, market data

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