investorscraft@gmail.com

Intrinsic ValueSoshin Electric Co.,Ltd. (6938.T)

Previous Close¥479.00
Intrinsic Value
Upside potential
Previous Close
¥479.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Soshin Electric Co., Ltd. operates in the semiconductor industry, specializing in electromagnetic compatibility (EMC) solutions and RF components critical for industrial, telecommunications, and medical applications. The company’s core revenue model is driven by the sale of EMI filters, noise testers, couplers, and dielectric filters, which are essential for minimizing interference in high-frequency electronic systems. Its product portfolio, including hybrid couplers and chip mica capacitors, serves niche but high-demand segments in the global electronics supply chain. Soshin Electric has established a strong market position in Japan, leveraging its long-standing expertise in noise suppression and signal integrity solutions. The company competes by focusing on precision engineering and reliability, catering to manufacturers of industrial and communication equipment. While it faces competition from larger multinational players, its specialized offerings and regional customer relationships provide a defensible niche. The growing demand for EMC solutions in 5G infrastructure and IoT devices presents a strategic opportunity for expansion.

Revenue Profitability And Efficiency

In FY 2023, Soshin Electric reported revenue of JPY 11.67 billion, with net income of JPY 82.56 million, reflecting tight margins in a competitive semiconductor components market. Operating cash flow stood at JPY 925 million, indicating reasonable liquidity generation, though capital expenditures of JPY 730.8 million suggest ongoing investments in production capabilities. The modest net income highlights cost pressures or pricing challenges in its core segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 4.83 underscores limited earnings power relative to its market capitalization. Operating cash flow coverage of capital expenditures appears adequate, but low net income raises questions about long-term capital efficiency. The beta of 1.188 indicates higher volatility compared to the broader market, likely due to its niche focus and cyclical exposure.

Balance Sheet And Financial Health

Soshin Electric maintains a conservative balance sheet, with JPY 925.5 million in cash and equivalents against total debt of JPY 608.4 million, suggesting manageable leverage. The liquidity position appears stable, though the modest cash reserves may limit aggressive expansion or R&D initiatives without external financing.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the dividend payout of JPY 6 per share signals a commitment to shareholder returns despite thin profitability. The company’s focus on EMC solutions for emerging technologies like 5G could drive future growth, though execution risks remain.

Valuation And Market Expectations

With a market cap of JPY 8.19 billion, the company trades at a revenue multiple of approximately 0.7x, reflecting investor skepticism about near-term earnings expansion. The elevated beta suggests market expectations of heightened sensitivity to sector cycles or macroeconomic shifts.

Strategic Advantages And Outlook

Soshin Electric’s strategic advantage lies in its specialized EMC and RF component expertise, which is critical for advanced electronics. However, its outlook depends on scaling profitability amid competitive and cost pressures. Success in capturing demand from 5G and IoT markets could improve margins, but reliance on industrial and telecom sectors exposes it to cyclical downturns.

Sources

Company description, financial data from disclosed ticker information

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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