investorscraft@gmail.com

Intrinsic ValueOno Sokki Co., Ltd. (6858.T)

Previous Close¥867.00
Intrinsic Value
Upside potential
Previous Close
¥867.00

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

Ono Sokki Co., Ltd. operates in the electronic measuring instruments sector, specializing in precision devices for automotive, industrial, and acoustic applications. The company generates revenue through the sale of high-end instruments such as flow meters, torque detectors, and FFT analyzers, alongside value-added services like custom test equipment and engineering consulting. Its market position is reinforced by a diversified product portfolio catering to R&D and quality control needs across multiple industries, including automotive and manufacturing. Ono Sokki distinguishes itself through niche expertise in vibration and acoustic measurement technologies, serving both domestic and international markets. The company’s focus on tailored solutions and after-sales support enhances customer retention and long-term contracts. While competition exists from global players, Ono Sokki maintains relevance through innovation and specialized applications, particularly in Japan’s advanced industrial ecosystem.

Revenue Profitability And Efficiency

Ono Sokki reported revenue of JPY 11.8 billion for FY 2024, with net income reaching JPY 1.46 billion, reflecting a healthy profit margin. Operating cash flow stood at JPY 330 million, though capital expenditures of JPY -521 million indicate ongoing investments in R&D and infrastructure. The company’s ability to convert revenue into profits demonstrates operational efficiency, supported by its diversified product and service offerings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 136.39 underscores its earnings power, driven by high-margin instruments and consulting services. With a modest debt load relative to its JPY 4.24 billion cash reserves, Ono Sokki maintains strong capital efficiency. Its focus on precision engineering and recurring service revenue contributes to stable earnings, though cyclical demand in industrial markets may introduce variability.

Balance Sheet And Financial Health

Ono Sokki’s balance sheet remains robust, with JPY 4.24 billion in cash and equivalents against JPY 1.4 billion in total debt. This conservative leverage profile provides flexibility for strategic investments or downturns. The company’s net cash position supports its dividend policy and potential growth initiatives, though capex trends suggest a prioritization of long-term asset development over short-term liquidity.

Growth Trends And Dividend Policy

Growth is likely tied to industrial automation and automotive testing demand, with limited historical revenue expansion. The dividend payout of JPY 15 per share indicates a shareholder-friendly approach, albeit with a modest yield. Future growth may hinge on international expansion and technological advancements in its core measurement segments.

Valuation And Market Expectations

At a market cap of JPY 5.76 billion, the company trades at a moderate valuation, reflecting its niche market position and steady profitability. The beta of 0.81 suggests lower volatility compared to the broader market, aligning with its stable but slower-growth profile. Investors likely price in continued specialization rather than rapid scaling.

Strategic Advantages And Outlook

Ono Sokki’s strategic advantages lie in its technical expertise and entrenched relationships in Japan’s industrial sector. The outlook remains stable, with opportunities in emerging measurement technologies and automation. However, global competition and reliance on industrial capex cycles pose risks. The company’s focus on high-precision solutions positions it well for sustained, if gradual, growth.

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