investorscraft@gmail.com

Intrinsic ValueHarada Industry Co., Ltd. (6904.T)

Previous Close¥487.00
Intrinsic Value
Upside potential
Previous Close
¥487.00

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

Harada Industry Co., Ltd. is a specialized manufacturer of automotive antennas and related communication components, serving global automotive markets. The company designs and produces a diverse range of antennas, including fin, rod, and screen types, as well as integrated solutions for radio, GPS, and vehicle connectivity systems. Its product portfolio extends to cables, connectors, amplifiers, and noise filters, positioning it as a critical supplier for in-vehicle communication infrastructure. Operating in the competitive automotive technology sector, Harada leverages its engineering expertise to cater to OEMs and aftermarket demand, with a strong presence in Japan and international markets. The company’s focus on innovation in antenna technology, such as multi-band and compact designs, aligns with the automotive industry’s shift toward connected and autonomous vehicles. Despite competition from larger electronics firms, Harada maintains a niche leadership position due to its specialized product offerings and long-standing industry relationships.

Revenue Profitability And Efficiency

Harada reported revenue of JPY 46.99 billion for FY 2024, with net income of JPY 885.7 million, reflecting modest profitability in a capital-intensive industry. The diluted EPS of JPY 40.72 indicates stable earnings per share, though operating cash flow of JPY 2.42 billion suggests some pressure on liquidity relative to revenue. Capital expenditures of JPY 738.2 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its narrow operating margin, likely due to competitive pricing and R&D costs in automotive components. With JPY 5.14 billion in cash and equivalents against JPY 14.87 billion in total debt, Harada’s capital structure leans toward leverage, though its low beta (0.145) indicates resilience to market volatility.

Balance Sheet And Financial Health

Harada’s balance sheet shows JPY 5.14 billion in cash against JPY 14.87 billion in total debt, signaling moderate financial leverage. The debt level may reflect investments in technology and global expansion, but the company’s JPY 2.42 billion operating cash flow provides some cushion for debt servicing and operational needs.

Growth Trends And Dividend Policy

Growth appears tempered, with revenue and net income reflecting steady but not explosive expansion. The dividend payout of JPY 7.5 per share suggests a conservative but shareholder-friendly policy, prioritizing reinvestment over aggressive distributions. The company’s focus on automotive connectivity trends could drive future growth as demand for advanced antennas rises.

Valuation And Market Expectations

With a market cap of JPY 9.22 billion, Harada trades at a modest valuation, likely reflecting its niche market position and moderate growth prospects. Investors may view the stock as a stable, low-beta play on automotive technology, though limited earnings scalability could cap upside potential.

Strategic Advantages And Outlook

Harada’s deep expertise in automotive antennas and strong OEM relationships provide a competitive edge. The shift toward connected vehicles and 5G integration presents growth opportunities, but the company must navigate supply chain costs and R&D investments to maintain its market position. Long-term success hinges on innovation and expanding its global footprint.

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