investorscraft@gmail.com

Intrinsic ValueSawafuji Electric Co., Ltd. (6901.T)

Previous Close¥1,302.00
Intrinsic Value
Upside potential
Previous Close
¥1,302.00

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

Sawafuji Electric Co., Ltd. operates in the automotive parts sector, specializing in electronic components for commercial vehicles and portable refrigeration solutions. The company generates revenue through a diversified product portfolio, including starters, alternators, hybrid motors, and portable refrigerators under the ENGEL and Elemax brands. Its market position is bolstered by a global export footprint spanning approximately 100 countries, catering to industrial, marine, and automotive applications. Sawafuji Electric’s niche expertise in durable, high-performance components for trucks and buses differentiates it in the competitive auto parts industry. The company’s dual focus on automotive and portable refrigeration segments provides resilience against cyclical downturns, while its long-standing reputation since 1908 underscores its reliability. However, its modest market cap suggests a smaller-scale operation compared to global peers, with growth tied to industrial demand and technological adoption in hybrid and electric vehicle systems.

Revenue Profitability And Efficiency

Sawafuji Electric reported revenue of JPY 26.7 billion for FY 2024, with net income of JPY 517 million, reflecting a net margin of approximately 1.9%. Operating cash flow stood at JPY 1.1 billion, while capital expenditures were JPY 786 million, indicating moderate reinvestment. The diluted EPS of JPY 119.84 suggests modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its automotive and refrigeration segments, with hybrid motor components likely contributing to higher-margin sales. Operating cash flow coverage of capital expenditures (1.44x) demonstrates adequate liquidity for maintenance investments, though limited excess cash flow may constrain aggressive expansion.

Balance Sheet And Financial Health

Sawafuji Electric holds JPY 1.6 billion in cash against JPY 3.8 billion in total debt, resulting in a net debt position of JPY 2.2 billion. The balance sheet appears moderately leveraged, with liquidity supported by operating cash flow. The debt level is manageable given its stable industrial customer base.

Growth Trends And Dividend Policy

Growth is likely tied to demand for hybrid vehicle components and portable refrigeration in emerging markets. The company paid a dividend of JPY 32 per share, yielding approximately 1.5% based on current market cap, signaling a conservative but shareholder-friendly policy.

Valuation And Market Expectations

At a market cap of JPY 3.9 billion, the stock trades at a P/E of approximately 7.6x, reflecting modest growth expectations. The beta of 0.595 suggests lower volatility relative to the broader market, aligning with its niche industrial focus.

Strategic Advantages And Outlook

Sawafuji Electric’s strengths lie in its specialized product lines and long-term industry relationships. Challenges include scaling in a competitive auto parts market and navigating supply chain costs. The outlook hinges on adoption of its hybrid components and international refrigeration demand, though macroeconomic headwinds may temper near-term growth.

Sources

Company description, financial data from disclosed filings (FY 2024), market cap and beta from exchange data

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