investorscraft@gmail.com

Intrinsic ValueMatsuo Electric Co.,Ltd. (6969.T)

Previous Close¥819.00
Intrinsic Value
Upside potential
Previous Close
¥819.00

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

Matsuo Electric Co., Ltd. operates in the hardware, equipment, and parts sector, specializing in the manufacturing and marketing of tantalum capacitors, film capacitors, and circuit protection components. The company serves a diverse range of industries, including aerospace, automotive, industrial instruments, and consumer electronics, positioning itself as a critical supplier of high-performance electronic components. Its products are integral to applications in fire alarms, power tools, electric assist bicycles, PCs, displays, and portable audio players, reflecting a broad market reach. Matsuo Electric’s revenue model is driven by B2B sales, leveraging its technical expertise to cater to manufacturers requiring reliable and precise electronic components. The company’s international presence underscores its competitive positioning in niche markets where quality and durability are paramount. While it faces competition from larger global players, Matsuo Electric maintains a foothold through specialized product offerings and long-standing industry relationships. Its focus on high-growth segments like automotive and industrial electronics provides a stable revenue base, though its smaller scale may limit pricing power in commoditized segments.

Revenue Profitability And Efficiency

Matsuo Electric reported revenue of JPY 4.21 billion for FY 2024, with net income of JPY 28.8 million, reflecting modest profitability. The diluted EPS of JPY 8.98 indicates limited earnings power relative to its market capitalization. Operating cash flow stood at JPY 375.9 million, though capital expenditures of JPY -402.5 million suggest ongoing investment in production capabilities, which may pressure short-term cash flows.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a thin margin on revenue. Capital efficiency is mixed, as evidenced by negative free cash flow after accounting for capital expenditures. The modest EPS suggests that shareholder returns are currently limited, though reinvestment in operations could support future growth.

Balance Sheet And Financial Health

Matsuo Electric holds JPY 1.79 billion in cash and equivalents, against total debt of JPY 2.62 billion, indicating a leveraged balance sheet. The debt-to-equity ratio suggests moderate financial risk, though liquidity appears manageable given its cash reserves. Investors should monitor debt servicing capabilities, particularly in light of its capital-intensive operations.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited disclosed historical data, though the company’s focus on high-demand electronic components may support steady demand. Matsuo Electric does not currently pay dividends, reflecting a reinvestment strategy aimed at sustaining operational and technological advancements. Future dividend initiation would depend on improved profitability and cash flow stability.

Valuation And Market Expectations

With a market capitalization of JPY 1.89 billion and a beta of 1.543, Matsuo Electric exhibits higher volatility relative to the market. The absence of a dividend and modest earnings may limit investor appeal, though its niche market positioning could attract growth-oriented investors if operational improvements materialize.

Strategic Advantages And Outlook

Matsuo Electric’s strategic advantages lie in its specialized product portfolio and established industry relationships. The outlook hinges on its ability to capitalize on growth in automotive and industrial electronics, though competitive pressures and leverage remain key risks. Success will depend on operational efficiency and targeted expansion in high-margin segments.

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