investorscraft@gmail.com

Intrinsic ValueHelios Techno Holding Co., Ltd. (6927.T)

Previous Close¥1,042.00
Intrinsic Value
Upside potential
Previous Close
¥1,042.00

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

Helios Techno Holding Co., Ltd. operates in Japan’s consumer electronics sector, specializing in lamps and manufacturing equipment. The company’s core revenue model is driven by its diversified product portfolio, including projector lamps, halogen and LED lighting solutions, and specialized industrial equipment such as orientation film printing devices. Its niche focus on high-precision components for projectors and industrial applications positions it as a key supplier in a technology-driven market. Helios Techno leverages its long-standing expertise, dating back to 1976, to maintain a competitive edge in precision manufacturing and lighting solutions. The company serves both B2B and industrial clients, emphasizing reliability and innovation in its product offerings. While it operates in a mature industry, its strategic focus on LED and specialized equipment aligns with broader trends toward energy efficiency and advanced manufacturing. Its market position is reinforced by its headquarters in Himeji, a hub for industrial activity in Japan, though it faces competition from larger global electronics firms.

Revenue Profitability And Efficiency

Helios Techno reported revenue of JPY 10.87 billion for FY 2024, with net income of JPY 2.29 billion, reflecting a robust net margin of approximately 21%. Operating cash flow stood at JPY 2.53 billion, indicating strong cash generation relative to revenue. Capital expenditures were modest at JPY -188 million, suggesting efficient reinvestment strategies.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 126.29 underscores its earnings power, supported by high-margin product lines. With minimal total debt of JPY 260 million and substantial cash reserves of JPY 12 billion, Helios Techno demonstrates disciplined capital management and low financial leverage, enhancing its ability to fund growth or return capital to shareholders.

Balance Sheet And Financial Health

Helios Techno maintains a strong balance sheet, with cash and equivalents exceeding total debt by a wide margin. Its net cash position provides significant liquidity and financial flexibility. The absence of substantial debt obligations reduces financial risk, positioning the company favorably for economic downturns or investment opportunities.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its niche market focus. A dividend per share of JPY 41 reflects a commitment to shareholder returns, though the payout ratio remains conservative given its high cash reserves. Future growth may hinge on expanding its LED and industrial equipment segments amid evolving industry demands.

Valuation And Market Expectations

With a market cap of JPY 16.79 billion and a beta of 0.685, Helios Techno is perceived as a lower-volatility stock in its sector. Its valuation metrics, including P/E and cash flow multiples, suggest moderate market expectations, balancing its profitability with limited revenue scale.

Strategic Advantages And Outlook

Helios Techno’s strategic advantages lie in its specialized product lines and strong balance sheet. The outlook remains stable, with potential growth tied to technological advancements in lighting and industrial equipment. However, reliance on the Japanese market and competition from global players could temper expansion prospects.

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