investorscraft@gmail.com

Intrinsic ValueOPTEX Group Company, Limited (6914.T)

Previous Close¥2,393.00
Intrinsic Value
Upside potential
Previous Close
¥2,393.00

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

OPTEX GROUP Company, Limited operates as a specialized technology firm focused on sensor-based solutions across security, industrial automation, and electronic manufacturing services. The company’s Sensing Solution Business segment provides advanced security and automatic door sensors, while its Industrial Automation Business delivers factory automation sensors, LED lighting for image processing, and industrial PCs. Its Electronic Manufacturing Service Business offers contract manufacturing for electronic equipment, catering to diverse industrial needs. OPTEX has established a strong presence in Japan and internationally, leveraging its expertise in precision sensing technologies. The company’s niche focus on high-quality, reliable sensors positions it competitively in markets demanding accuracy and durability. Its diversified revenue streams across security, automation, and manufacturing services mitigate sector-specific risks while capitalizing on global trends toward automation and smart infrastructure. With a foundation dating back to 1979, OPTEX combines decades of technical know-how with innovation to maintain its market leadership in specialized sensor applications.

Revenue Profitability And Efficiency

OPTEX reported revenue of JPY 63.27 billion for FY 2024, with net income of JPY 5.69 billion, reflecting a net margin of approximately 9%. Operating cash flow stood at JPY 7.7 billion, indicating solid cash generation. Capital expenditures of JPY 1.61 billion suggest disciplined reinvestment, supporting future growth without straining liquidity. The company’s profitability metrics demonstrate efficient cost management and stable operational execution.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 158.67 underscores its earnings capability relative to its share base. With operating cash flow significantly exceeding capital expenditures, OPTEX exhibits strong capital efficiency. The balance between reinvestment and cash retention highlights a prudent approach to sustaining growth while maintaining financial flexibility.

Balance Sheet And Financial Health

OPTEX maintains a robust balance sheet with JPY 21.07 billion in cash and equivalents against total debt of JPY 8.89 billion, indicating a healthy liquidity position. The low debt-to-equity ratio suggests conservative leverage, aligning with its stable cash flow profile. This financial structure supports resilience in economic downturns and provides capacity for strategic investments.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for automation and security solutions, with a dividend per share of JPY 40 reflecting a commitment to shareholder returns. While specific revenue growth rates are undisclosed, the consistent profitability and cash flow generation suggest steady expansion. The dividend policy balances reinvestment needs with income distribution, appealing to income-focused investors.

Valuation And Market Expectations

With a market capitalization of JPY 54.42 billion and a beta of 0.463, OPTEX is perceived as a lower-volatility investment within the technology sector. The valuation reflects its stable earnings and niche market position. Investors likely anticipate moderate growth aligned with industrial and security sensor demand, pricing in the company’s reliable execution.

Strategic Advantages And Outlook

OPTEX’s strategic advantages lie in its specialized sensor technology and diversified industrial applications. The outlook remains positive, supported by global automation trends and the company’s strong balance sheet. Continued innovation in sensing solutions and expansion in international markets could drive sustained growth, while its financial discipline mitigates downside risks.

Sources

Company filings, market data

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