investorscraft@gmail.com

Intrinsic ValueJapan Resistor Mfg. Co., Ltd. (6977.T)

Previous Close¥1,001.00
Intrinsic Value
Upside potential
Previous Close
¥1,001.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Japan Resistor Mfg. Co., Ltd. operates in the electronic components industry, specializing in resistors, sensors, and hybrid integrated circuits. The company serves diverse markets, including automotive electronics, household appliances, and industrial automation, leveraging its expertise in precision resistors and potentiometers. Its product portfolio includes fixed and variable resistors, shunt resistors for current detection, and customized solutions for niche applications. While the company maintains a strong presence in Japan, it also serves international markets, though domestic operations likely dominate revenue. Japan Resistor Mfg. competes in a highly technical and fragmented industry, where differentiation hinges on precision, reliability, and customization capabilities. The company’s long-standing history since 1943 suggests deep-rooted relationships in industrial and consumer electronics supply chains, though it faces competition from larger global players and regional manufacturers. Its focus on hybrid ICs and sensors aligns with trends in automotive and IoT applications, but its smaller scale may limit R&D investments compared to multinational peers.

Revenue Profitability And Efficiency

The company reported revenue of ¥6.45 billion for the period, but net income was negative at -¥181 million, reflecting operational challenges or cost pressures. Operating cash flow was positive at ¥76 million, though capital expenditures of -¥324 million indicate ongoing investments in production capacity or technology. The negative EPS suggests profitability hurdles, possibly due to pricing competition or inefficiencies in its cost structure.

Earnings Power And Capital Efficiency

Japan Resistor Mfg.’s earnings power appears constrained, with diluted EPS at zero and negative net income. The modest operating cash flow relative to revenue implies thin margins, while capital expenditures exceed operating cash generation, signaling potential liquidity reliance on external financing or cash reserves. The company’s ability to improve capital efficiency hinges on higher-margin product adoption or cost optimization.

Balance Sheet And Financial Health

The balance sheet shows ¥1.67 billion in cash against ¥4.22 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, though liquidity is supported by cash reserves. Investors should monitor debt servicing capacity, especially if profitability remains weak. The company’s ability to refinance or reduce debt will be critical for long-term stability.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintains a dividend of ¥30 per share, suggesting a commitment to shareholder returns. Growth prospects may depend on demand for resistors in automotive and industrial applications, but recent negative earnings raise questions about sustainability. The dividend yield should be weighed against earnings recovery potential and free cash flow generation.

Valuation And Market Expectations

With a market cap of ¥1.07 billion, the company trades at a low revenue multiple, reflecting its niche position and profitability concerns. The beta of 0.413 suggests lower volatility relative to the market, possibly due to its stable but slow-growth industry. Investors likely price in limited near-term upside without clearer signs of margin improvement or top-line expansion.

Strategic Advantages And Outlook

Japan Resistor Mfg.’s strengths lie in its specialized product offerings and long-term industry presence. However, its outlook is cautious due to profitability pressures and high leverage. Strategic focus on higher-growth segments like automotive sensors or energy-efficient components could improve competitiveness, but execution risks remain. The company’s ability to innovate and reduce costs will determine its trajectory in a competitive global market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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