investorscraft@gmail.com

Intrinsic ValueAsti Corporation (6899.T)

Previous Close¥2,645.00
Intrinsic Value
Upside potential
Previous Close
¥2,645.00

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

Asti Corporation operates in the automotive and industrial electronics sector, specializing in electrical equipment for vehicles and home appliances. The company’s core revenue model is driven by manufacturing and selling critical components such as ECUs, air conditioner panels, and wire harnesses for cars and ships, alongside control boards for home electronics and industrial automation. Its diversified product portfolio serves both automotive OEMs and consumer electronics manufacturers, positioning it as a key supplier in Japan’s technology-driven hardware market. Asti Corporation’s market position is reinforced by its long-standing expertise in precision engineering and its ability to cater to niche segments like industrial robotics and telecommunications equipment. While the company faces competition from global electronics manufacturers, its focus on reliability and tailored solutions helps maintain its relevance in domestic and specialized markets. The shift toward electric vehicles and automation presents growth opportunities, though reliance on the automotive sector introduces cyclical risks.

Revenue Profitability And Efficiency

In FY 2024, Asti Corporation reported revenue of ¥63.6 billion, with net income of ¥2.7 billion, reflecting a net margin of approximately 4.2%. Operating cash flow stood at ¥3.2 billion, while capital expenditures were ¥1.8 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest moderate efficiency, though its capital-intensive operations may pressure margins in competitive cycles.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥862.26 demonstrates its ability to generate earnings despite sector volatility. With an operating cash flow covering capital expenditures, Asti maintains reasonable capital efficiency. However, its beta of 1.041 indicates sensitivity to market fluctuations, underscoring the need for robust operational execution to sustain earnings power.

Balance Sheet And Financial Health

Asti Corporation’s balance sheet shows ¥3.2 billion in cash against ¥15.7 billion in total debt, implying a leveraged but manageable position. The debt level warrants monitoring, particularly in economic downturns, though its stable cash flow generation provides a cushion for servicing obligations. The company’s liquidity position appears adequate for near-term needs.

Growth Trends And Dividend Policy

Revenue growth trends are tied to automotive and industrial demand, with limited visibility into diversification efforts. The dividend payout of ¥110 per share signals a commitment to shareholder returns, though yield sustainability depends on earnings stability. Future growth may hinge on capturing opportunities in EV components and automation technologies.

Valuation And Market Expectations

With a market cap of ¥5.5 billion, Asti trades at a P/E ratio of approximately 2.0, suggesting undervaluation relative to earnings. Investors may be pricing in sector risks or growth constraints, but the low multiple could attract value-oriented buyers if operational improvements materialize.

Strategic Advantages And Outlook

Asti’s strengths lie in its specialized manufacturing capabilities and entrenched relationships in Japan’s automotive supply chain. The outlook depends on its ability to adapt to electrification and automation trends while managing debt. Strategic partnerships or technological upgrades could enhance competitiveness, but macroeconomic headwinds remain a challenge.

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