investorscraft@gmail.com

Intrinsic ValueIwasaki Electric Co., Ltd. (6924.T)

Previous Close¥4,450.00
Intrinsic Value
Upside potential
Previous Close
¥4,450.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Iwasaki Electric Co., Ltd. operates as a specialized manufacturer of lighting and industrial systems, serving diverse markets including commercial, industrial, and environmental applications. The company’s core revenue model is driven by two segments: Lighting, which includes street, sports, and commercial lighting solutions, and Applied Optics and Environment, which focuses on advanced simulation, sterilization, and water treatment systems. Its product portfolio spans LED lamps, metal halide lamps, and high-pressure sodium lamps, alongside niche offerings like UV/EB sterilization and solar simulation systems. Positioned in the competitive consumer cyclical sector, Iwasaki Electric leverages its technological expertise to cater to both domestic and international markets, with a strong presence in Japan and expanding footprints in North America and Asia. The company’s dual-segment approach allows it to balance steady demand from infrastructure and commercial projects with higher-margin specialized industrial applications, reinforcing its resilience against cyclical downturns. Its historical roots as a radio engineering firm underscore its adaptability, transitioning into a diversified lighting and environmental solutions provider with a reputation for innovation and reliability.

Revenue Profitability And Efficiency

For FY 2022, Iwasaki Electric reported revenue of JPY 53.2 billion, with net income of JPY 2.3 billion, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 1.4 billion, while capital expenditures were JPY 587 million, indicating disciplined investment in maintaining and upgrading its production capabilities. The company’s diluted EPS of JPY 313.01 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines, with the Applied Optics and Environment segment likely contributing higher margins due to its specialized applications. Capital efficiency appears stable, with operating cash flow covering capital expenditures, though further details on segment-specific returns would provide deeper insight into resource allocation effectiveness.

Balance Sheet And Financial Health

Iwasaki Electric maintains a solid balance sheet, with JPY 16.9 billion in cash and equivalents against total debt of JPY 3.4 billion, indicating strong liquidity and low leverage. This conservative financial structure positions the company to weather economic fluctuations and invest opportunistically in growth initiatives or technological advancements.

Growth Trends And Dividend Policy

The company’s growth is tied to infrastructure development and industrial demand, with potential upside from global adoption of energy-efficient lighting and UV sterilization technologies. Its dividend per share of JPY 130 reflects a commitment to shareholder returns, though payout ratios remain modest, preserving flexibility for reinvestment.

Valuation And Market Expectations

With a market capitalization of JPY 32.7 billion and a beta of 0.31, Iwasaki Electric is perceived as a low-volatility player in its sector. The valuation suggests modest growth expectations, likely factoring in its niche market positioning and steady but unspectacular profitability.

Strategic Advantages And Outlook

Iwasaki Electric’s strategic advantages lie in its technological specialization and dual-segment diversification, which mitigate sector-specific risks. The outlook remains stable, with opportunities in energy-efficient lighting and environmental solutions offsetting competitive pressures. Its strong balance sheet and historical adaptability provide a foundation for sustained performance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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