investorscraft@gmail.com

Intrinsic ValueSanko Co., Ltd. (6964.T)

Previous Close¥642.00
Intrinsic Value
Upside potential
Previous Close
¥642.00

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

Sanko Co., Ltd. operates as a specialized manufacturer of pressed and mechatronic components, primarily serving Japan's automotive and electronics sectors. The company's core revenue model hinges on precision engineering, producing critical safety and functional parts such as airbag components, DC-DC converter mounts, and battery terminals. Its product portfolio also includes hinges and mechanical units for in-vehicle applications, reflecting a focus on reliability and miniaturization—key demands in automotive and industrial markets. Sanko differentiates itself through deep draw processing expertise and vertically integrated plastic molding capabilities, enabling cost-efficient production of complex parts. While its domestic focus limits geographic diversification, the company benefits from long-standing relationships with Japanese automakers and tier-1 suppliers. The rise of electric vehicles presents both opportunities (battery components) and risks (legacy part phase-outs), requiring ongoing R&D adaptation to maintain its niche as a trusted component specialist.

Revenue Profitability And Efficiency

Sanko generated JPY 16.9 billion in revenue for FY2024, with net income of JPY 704.5 million, reflecting a 4.2% net margin. Operating cash flow stood at JPY 1.27 billion, demonstrating solid conversion of earnings to cash. Capital expenditures of JPY 798 million suggest moderate reinvestment needs, with a conservative balance between growth and maintenance spending.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 79.4 indicates stable earnings power relative to its JPY 5.2 billion market cap. With minimal debt (JPY 27 million) against JPY 5.63 billion in cash, Sanko maintains exceptional capital efficiency, though its low beta (0.12) suggests earnings are less volatile than the broader market—a double-edged sword for growth expectations.

Balance Sheet And Financial Health

Sanko's balance sheet is notably robust, with cash reserves exceeding total debt by 208x. This net cash position (JPY 5.6 billion) represents ~108% of its market capitalization, providing significant financial flexibility. The absence of leverage risks positions the company to weather industry downturns or fund selective expansions without dilution.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the JPY 20/share dividend implies a ~2.5% yield at current prices, suggesting a shareholder-friendly policy balanced against growth needs. The capital-light model and automotive sector exposure position Sanko for incremental growth as EV adoption progresses, though reliance on Japan's manufacturing sector may cap near-term expansion.

Valuation And Market Expectations

At a market cap of JPY 5.2 billion, Sanko trades at ~0.31x revenue and ~7.4x net income, a discount to many automotive suppliers. This likely reflects its small scale and domestic concentration, though the cash-rich balance sheet provides a margin of safety. The low beta implies muted expectations for earnings volatility or breakout growth.

Strategic Advantages And Outlook

Sanko's deep expertise in precision pressing and mechatronics provides durable competitive advantages in niche automotive applications. Its challenge lies in diversifying beyond Japan and adapting to EV component shifts. With strong liquidity and technical specialization, the company is well-positioned for steady performance, though investors should monitor its ability to capture next-generation automotive opportunities.

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