investorscraft@gmail.com

Intrinsic ValueFutaba Corporation (6986.T)

Previous Close¥640.00
Intrinsic Value
Upside potential
Previous Close
¥640.00

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

Futaba Corporation operates in the technology hardware sector, specializing in electronic devices and machinery solutions. The company generates revenue through two primary segments: Electronic Devices, which includes OLED displays, LCD modules, and touch panels, and Machinery and Tooling, offering precision mold components and automation equipment. Its products cater to industrial, hobby, and robotics markets, positioning Futaba as a niche player with diversified applications across Japan, the US, Europe, and Asia. The firm’s competitive edge lies in its integrated manufacturing capabilities, enabling it to serve both B2B and hobbyist segments. While it faces competition from larger electronics manufacturers, its focus on specialized display modules and precision tooling allows it to maintain a stable presence in targeted markets. However, its reliance on industrial demand and cyclical sectors introduces revenue volatility, which management mitigates through geographic diversification and R&D investments in next-generation display technologies.

Revenue Profitability And Efficiency

Futaba reported revenue of ¥56.4 billion for FY2024, though net income stood at a loss of ¥1.85 billion, reflecting margin pressures. Operating cash flow of ¥1.53 billion suggests some operational resilience, but capital expenditures of ¥1.3 billion indicate ongoing investments in production capabilities. The negative EPS of ¥43.71 underscores profitability challenges, likely tied to input costs or competitive pricing dynamics.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -¥43.71 highlights weak earnings power in the fiscal year, possibly due to macroeconomic headwinds or segment-specific downturns. With modest debt (¥733 million) and substantial cash reserves (¥27.1 billion), Futaba retains flexibility to fund R&D or restructuring efforts, though its capital efficiency metrics require improvement to restore positive earnings.

Balance Sheet And Financial Health

Futaba’s balance sheet remains robust, with cash and equivalents covering 37x total debt, signaling minimal liquidity risk. The net cash position provides a buffer against operational losses, though the FY2024 net income deficit warrants scrutiny. Asset-light segments like electronic modules may support quicker turnaround potential if demand recovers.

Growth Trends And Dividend Policy

Despite recent losses, Futaba maintained a dividend of ¥10 per share, reflecting a commitment to shareholder returns. Growth prospects hinge on industrial demand recovery and adoption of its display technologies, though top-line expansion has been muted. The dividend yield, while modest, aligns with the company’s conservative capital allocation strategy.

Valuation And Market Expectations

At a market cap of ¥21.5 billion, Futaba trades at a low revenue multiple, suggesting muted growth expectations. The beta of 0.115 indicates low correlation with broader markets, typical for niche industrial-tech firms. Investors likely await clearer signs of margin improvement or new product traction before rerating the stock.

Strategic Advantages And Outlook

Futaba’s strengths include its specialized product portfolio and strong cash reserves, but profitability challenges persist. Near-term success depends on cost optimization and leveraging its display expertise in high-growth applications like robotics. Long-term competitiveness may require deeper automation investments or partnerships to scale its machinery segment.

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