investorscraft@gmail.com

Intrinsic ValueDaishinku Corp. (6962.T)

Previous Close¥588.00
Intrinsic Value
Upside potential
Previous Close
¥588.00

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

Daishinku Corp. is a specialized manufacturer of precision electronic components, operating primarily in Japan with a growing international presence. The company focuses on high-frequency crystal resonators, MEMS oscillators, and optical quartz products, catering to industries such as consumer electronics, automotive, IoT, and telecommunications. Its hermetic seal products and monolithic crystal filters serve niche applications in industrial and communication equipment, reinforcing its role as a critical supplier in the hardware and components sector. Daishinku’s market position is bolstered by its long-standing expertise in quartz-based technology, which is essential for timing and frequency control in modern electronics. The company competes in a highly technical segment where precision and reliability are paramount, differentiating itself through R&D investments and tailored solutions for advanced applications like 5G infrastructure and automotive ADAS systems. While facing competition from global players, Daishinku maintains a stable foothold in Asia and selectively expands into high-growth markets, leveraging its reputation for quality and durability.

Revenue Profitability And Efficiency

Daishinku reported revenue of JPY 39.3 billion for FY2024, with net income of JPY 1.88 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 8.24 billion, indicating efficient cash generation relative to its capital expenditures of JPY 4.89 billion. The company’s ability to maintain positive cash flow despite significant investments in production capacity underscores its operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 58.12 demonstrates its earnings power, supported by a focus on high-margin specialized components. Capital efficiency is evident in its balanced approach to reinvestment, with capex directed toward maintaining technological leadership while preserving liquidity. The robust operating cash flow coverage of capex suggests prudent capital allocation.

Balance Sheet And Financial Health

Daishinku’s balance sheet shows JPY 24.5 billion in cash and equivalents against JPY 34 billion in total debt, indicating a manageable leverage position. The liquidity buffer provides flexibility, though the debt load warrants monitoring given the cyclical nature of its end markets. The company’s financial health is further supported by its consistent cash flow generation.

Growth Trends And Dividend Policy

Growth is likely driven by demand for IoT and automotive electronics, though the company’s revenue trajectory remains steady rather than explosive. A dividend of JPY 28 per share reflects a commitment to shareholder returns, aligning with its stable cash flow profile. Future growth may hinge on expansion into emerging technologies and geographic markets.

Valuation And Market Expectations

With a market cap of JPY 15.3 billion and a low beta of 0.089, Daishinku is perceived as a low-volatility player in the components sector. The valuation suggests modest growth expectations, likely factoring in its niche focus and competitive pressures. Investors may value its stability and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

Daishinku’s strategic advantages lie in its deep technical expertise and established supply chain relationships. The outlook is cautiously optimistic, with opportunities in 5G and automotive electronics offset by macroeconomic risks. Maintaining R&D intensity and cost discipline will be critical to sustaining its market position amid evolving industry demands.

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