investorscraft@gmail.com

Intrinsic ValueEnomoto Co.,Ltd. (6928.T)

Previous Close¥2,431.00
Intrinsic Value
Upside potential
Previous Close
¥2,431.00

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

Enomoto Co., Ltd. operates as a specialized manufacturer of LED lead frames and precision components for semiconductors, serving both domestic and international markets. The company’s core revenue model is driven by the production and sale of lead frames for ICs, transistors, LEDs, and other electronic parts, alongside pressed parts for connectors and molded products. Its diversified product portfolio includes insert-molded components, automotive precision parts, and automatic machinery, positioning it as a key supplier in the semiconductor and electronics manufacturing ecosystem. Enomoto’s market position is reinforced by its long-standing expertise in precision engineering, catering to high-demand sectors such as automotive, industrial automation, and consumer electronics. The company’s focus on niche applications, such as LED lead frames, allows it to maintain competitive differentiation in a capital-intensive industry. With operations rooted in Japan but extending globally, Enomoto balances regional demand with export-driven growth, leveraging its technical capabilities to serve multinational clients.

Revenue Profitability And Efficiency

Enomoto reported revenue of JPY 25.24 billion for FY 2024, with net income of JPY 121.3 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 3.1 billion, indicating reasonable operational efficiency, though capital expenditures of JPY 1.96 billion suggest ongoing investments in production capacity. The company’s diluted EPS of JPY 18.11 underscores its ability to generate earnings despite margin pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its relatively low net income margin, which may reflect pricing pressures or higher input costs. However, its JPY 5.03 billion cash reserve provides liquidity for strategic initiatives, while total debt of JPY 3.11 billion indicates manageable leverage. The balance between reinvestment and debt servicing will be critical for sustaining capital efficiency.

Balance Sheet And Financial Health

Enomoto maintains a solid financial position, with JPY 5.03 billion in cash and equivalents against JPY 3.11 billion in total debt, yielding a conservative leverage profile. The company’s ability to fund operations through JPY 3.1 billion in operating cash flow supports its financial stability, though continued capex demands may require prudent liquidity management.

Growth Trends And Dividend Policy

Growth trends appear muted, given the modest net income figure, but the company’s JPY 71 dividend per share signals a commitment to shareholder returns. Future growth may hinge on expanding its precision components business, particularly in automotive and industrial applications, where demand for specialized parts remains steady.

Valuation And Market Expectations

With a market cap of JPY 8.91 billion and a beta of 0.781, Enomoto is viewed as a lower-volatility player in the hardware sector. Investors likely price in steady but unspectacular growth, given its niche focus and moderate earnings power. Valuation multiples should be assessed against peers in the semiconductor components space.

Strategic Advantages And Outlook

Enomoto’s strategic advantages lie in its precision manufacturing expertise and diversified client base across automotive and electronics sectors. The outlook depends on its ability to innovate in LED and semiconductor components while managing cost pressures. Expansion into higher-margin applications or geographic markets could enhance long-term prospects.

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