investorscraft@gmail.com

Intrinsic ValueThe Lead Co., Inc. (6982.T)

Previous Close¥623.00
Intrinsic Value
Upside potential
Previous Close
¥623.00

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

The Lead Co., Inc. operates in the automotive parts and electronic equipment sectors, specializing in the design, manufacture, and sale of components such as bumpers, doors, and handbrake levers. The company also provides system racks, electric cases, and hydraulic punches, catering to industrial and consumer needs. Additionally, it has expanded into bicycle parking solutions, including racks and electric kickboard-related products, positioning itself as a diversified supplier in Japan's niche manufacturing markets. The Lead Co. leverages its long-standing expertise since its founding in 1945 to maintain a stable presence in the domestic market, though its scale remains modest compared to larger global automotive suppliers. Its focus on both automotive and urban mobility solutions reflects adaptability to evolving transportation trends, though competition from larger players and reliance on the Japanese market may limit growth potential.

Revenue Profitability And Efficiency

The company reported revenue of ¥5.06 billion for FY 2024, with net income of ¥48.5 million, reflecting thin margins in a competitive industry. Operating cash flow stood at ¥436.1 million, supported by efficient working capital management, while capital expenditures of ¥220 million indicate ongoing investments in production capabilities. The diluted EPS of ¥18.6 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The Lead Co.'s earnings are constrained by its niche market focus and limited scale, with diluted EPS of ¥18.6 suggesting subdued profitability. Operating cash flow of ¥436.1 million demonstrates reasonable capital efficiency, though higher debt levels may pressure returns. The company’s ability to generate cash from operations is a positive, but its capital-intensive model requires careful balance.

Balance Sheet And Financial Health

The company holds ¥1.59 billion in cash and equivalents against total debt of ¥3.56 billion, indicating a leveraged position. While liquidity appears manageable, the debt-to-equity ratio suggests financial risk, particularly in a cyclical industry. The balance sheet reflects a need for disciplined capital allocation to maintain stability amid market fluctuations.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to limited disclosed historical data, but the dividend payout of ¥10 per share signals a commitment to shareholder returns despite modest earnings. The company’s expansion into bicycle parking systems may offer incremental growth, though reliance on Japan’s automotive sector remains a limiting factor.

Valuation And Market Expectations

With a market cap of ¥1.45 billion and a high beta of 4.112, the stock is volatile and likely priced for speculative sentiment rather than fundamentals. The modest EPS and leveraged balance sheet suggest cautious investor expectations, with valuation metrics reflecting uncertainty about future growth and profitability.

Strategic Advantages And Outlook

The Lead Co.’s strengths lie in its diversified product portfolio and long-standing industry presence, but its small scale and domestic focus pose challenges. Strategic initiatives in urban mobility could unlock opportunities, though execution risks and competitive pressures remain. The outlook hinges on balancing debt reduction with targeted investments to sustain profitability.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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