investorscraft@gmail.com

Intrinsic ValueStanley Electric Co., Ltd. (6923.T)

Previous Close¥3,045.00
Intrinsic Value
Upside potential
Previous Close
¥3,045.00

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

Stanley Electric Co., Ltd. is a leading Japanese manufacturer specializing in automotive lighting and electronic components, operating across three core segments: Automotive Equipment, Electronic Components, and Applied Electronic Products. The company is a key supplier of advanced LED, HID, and halogen lighting systems for global automakers, alongside high-performance optical sensors and LCD backlighting solutions. Its diversified portfolio extends to industrial and consumer applications, including UV LEDs, medical equipment, and camera flash units. Stanley Electric maintains a strong competitive position through technological innovation, particularly in energy-efficient lighting and automotive safety systems. With operations spanning Japan, the Americas, and Asia-Pacific, the company benefits from deep integration into the automotive supply chain and growing demand for smart lighting solutions. Its market leadership is reinforced by long-standing relationships with major OEMs and a focus on R&D-driven product differentiation.

Revenue Profitability And Efficiency

Stanley Electric reported revenue of JPY 509.6 billion for the period, with net income of JPY 32.1 billion, reflecting a net margin of approximately 6.3%. The company generated JPY 66.6 billion in operating cash flow, demonstrating solid cash conversion despite significant capital expenditures of JPY 53.9 billion. These metrics indicate disciplined cost management and efficient allocation of resources across its diversified business segments.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 205.73 underscores its earnings stability in the cyclical automotive sector. With a beta of 0.592, Stanley Electric exhibits lower volatility compared to the broader market, supported by its diversified revenue streams and strong positioning in essential automotive components. Its capital expenditures, while substantial, are strategically aligned with growth in high-margin LED and sensor technologies.

Balance Sheet And Financial Health

Stanley Electric maintains a robust balance sheet with JPY 219.5 billion in cash and equivalents against JPY 44.6 billion in total debt, indicating strong liquidity. This conservative financial structure provides flexibility for R&D investments and potential M&A activity. The company's net cash position enhances its ability to navigate industry downturns and capitalize on emerging opportunities in automotive electrification.

Growth Trends And Dividend Policy

The company has demonstrated consistent dividend payments, with a dividend per share of JPY 80, reflecting a balanced approach to shareholder returns. Growth prospects are tied to increasing automotive LED adoption and expansion in Asian markets. Capital expenditures suggest ongoing investment in production capacity and next-generation lighting technologies to maintain technological leadership.

Valuation And Market Expectations

With a market capitalization of JPY 395.2 billion, the company trades at a P/E multiple that reflects its stable position in the automotive supply chain. Investors appear to value Stanley Electric's technological expertise and exposure to long-term automotive lighting trends, though valuation remains sensitive to global auto production cycles and raw material costs.

Strategic Advantages And Outlook

Stanley Electric's competitive advantages include its vertically integrated manufacturing, strong IP portfolio in LED technologies, and entrenched relationships with global automakers. The outlook remains positive given increasing content per vehicle in lighting and sensors, though the company faces challenges from supply chain volatility and pricing pressures in the automotive sector. Strategic focus on high-growth areas like ADAS-compatible lighting positions it well for future demand.

Sources

Company filings, market 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