investorscraft@gmail.com

Intrinsic ValueTomita Electric Co.,Ltd. (6898.T)

Previous Close¥3,700.00
Intrinsic Value
Upside potential
Previous Close
¥3,700.00

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

Tomita Electric Co., Ltd. operates in the consumer electronics sector, specializing in the manufacture and sale of ferrite cores and electronic components. The company’s core products include soft ferrite cores, coils, and transformers, which are integral to switching power supplies, high-frequency transformers, and EMI filters. These components serve diverse applications, from televisions and computers to industrial control systems and telecommunications equipment. While Tomita Electric has a niche presence in Japan and select international markets, its competitive positioning is challenged by larger global players in the electronic components industry. The company’s revenue model relies on B2B sales to manufacturers requiring precision components, but its limited scale and negative profitability suggest operational inefficiencies or pricing pressures. The broader industry context is marked by rapid technological advancements and cost-driven competition, requiring continuous R&D investment to maintain relevance.

Revenue Profitability And Efficiency

Tomita Electric reported revenue of ¥1.42 billion for FY2025, alongside a net loss of ¥171 million, reflecting margin pressures in its core operations. The diluted EPS of -¥220.47 underscores weak earnings power, while negative operating cash flow (-¥109.1 million) and capital expenditures (-¥112.5 million) indicate constrained liquidity and limited reinvestment capacity. These metrics suggest structural challenges in translating sales into sustainable profitability.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in its cost structure or pricing strategy. With no reported debt, Tomita Electric relies solely on equity and retained earnings, but its inability to generate positive cash flows raises concerns about long-term capital allocation and operational scalability in a competitive market.

Balance Sheet And Financial Health

Tomita Electric maintains a debt-free balance sheet, with ¥1.25 billion in cash and equivalents providing a liquidity buffer. However, the absence of leverage does not offset the risks posed by persistent operating losses and negative free cash flow, which could erode the company’s financial flexibility over time.

Growth Trends And Dividend Policy

The lack of dividend payments aligns with the company’s unprofitable status and cash flow challenges. Growth prospects appear muted, given the negative earnings trajectory and limited capex, though the demand for electronic components in industrial and consumer applications could offer recovery potential if operational improvements are achieved.

Valuation And Market Expectations

With a market cap of ¥2.37 billion and negative earnings, the stock trades on speculative factors rather than fundamentals. The negative beta (-0.293) suggests low correlation with broader markets, possibly reflecting idiosyncratic risks or limited investor interest.

Strategic Advantages And Outlook

Tomita Electric’s niche expertise in ferrite cores provides a narrow competitive edge, but its outlook remains uncertain due to profitability challenges. Strategic pivots, such as targeting high-growth applications or forging partnerships, could improve its position, though execution risks persist in a capital-intensive industry.

Sources

Company description, financial metrics, and market data sourced from publicly available disclosures and exchange filings.

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