investorscraft@gmail.com

Intrinsic ValueYamaichi Electronics Co.,Ltd. (6941.T)

Previous Close¥5,890.00
Intrinsic Value
Upside potential
Previous Close
¥5,890.00

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

Yamaichi Electronics Co., Ltd. operates as a specialized manufacturer of test, connector, and optical-related products, serving diverse industries such as consumer electronics, automotive, medical equipment, and semiconductor manufacturing. The company’s core revenue model is driven by the sale of high-precision IC sockets, probe cards, and connectors, alongside value-added services like burn-in testing and board maintenance. Its product portfolio includes flexible printed boards, optical filters, and tunable laser light sources, catering to applications in smartphones, gaming devices, printers, and network equipment. Yamaichi Electronics holds a competitive position in Japan and internationally, leveraging its technical expertise in precision components for demanding industrial and consumer applications. The company’s focus on semiconductor testing and connectivity solutions aligns with growth in advanced electronics, though it faces competition from global players in a cyclical industry. Its long-standing presence since 1956 underscores its reliability, but market positioning requires continuous innovation to maintain relevance amid rapid technological shifts.

Revenue Profitability And Efficiency

In FY 2024, Yamaichi Electronics reported revenue of JPY 36.4 billion, with net income of JPY 2.06 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 3.23 billion, though capital expenditures of JPY 4.51 billion indicate significant reinvestment, likely in production capacity or R&D. The company’s ability to generate cash while funding growth initiatives suggests balanced operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 100.43 highlights Yamaichi’s earnings power, supported by its niche product offerings. The negative free cash flow (operating cash flow minus capex) suggests aggressive investment, which may enhance future returns if deployed effectively. The company’s capital efficiency will depend on how these investments translate into higher-margin sales or market share gains.

Balance Sheet And Financial Health

Yamaichi maintains a solid liquidity position with JPY 13.1 billion in cash and equivalents, against total debt of JPY 5.91 billion, indicating a manageable leverage profile. The balance sheet appears resilient, with sufficient liquidity to support operations and debt obligations, though capex-heavy periods may strain short-term flexibility.

Growth Trends And Dividend Policy

The company’s growth is tied to semiconductor and electronics demand, which can be cyclical. A dividend of JPY 89 per share signals a commitment to shareholder returns, though payout sustainability depends on maintaining profitability amid industry volatility. Future growth may hinge on expanding its optical and connector solutions in high-growth sectors like automotive and IoT.

Valuation And Market Expectations

With a market cap of JPY 44.1 billion and a beta of 0.426, Yamaichi is viewed as a lower-risk player in its sector. The valuation reflects steady but unspectacular growth expectations, aligning with its niche positioning and moderate earnings trajectory. Investors likely price in cyclical risks alongside its stable cash generation.

Strategic Advantages And Outlook

Yamaichi’s strengths lie in its specialized product lines and long-term industry relationships. However, its outlook depends on navigating semiconductor cycles and advancing its optical and connector technologies. Strategic investments in R&D and production could bolster competitiveness, but external demand fluctuations remain a key risk. The company’s ability to adapt to evolving electronics trends will be critical for sustained performance.

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