investorscraft@gmail.com

Intrinsic ValueHokuriku Electric Industry Co.,Ltd. (6989.T)

Previous Close¥3,010.00
Intrinsic Value
Upside potential
Previous Close
¥3,010.00

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

Hokuriku Electric Industry Co., Ltd. operates as a specialized manufacturer of electronic components, serving diverse industries including mobile communications, automotive electronics, and home electronics. The company’s product portfolio spans pressure and force sensors, DC/DC converters, piezoelectric actuators, and fixed resistors, catering to high-precision applications. Its competitive edge lies in technological expertise in sensor and module development, positioning it as a critical supplier for Japan’s electronics supply chain. With a focus on miniaturization and energy efficiency, Hokuriku Electric addresses growing demand for compact, reliable components in IoT and automotive sectors. The firm’s international presence complements its domestic market strength, though it remains a mid-tier player competing with global giants like Murata and TDK. Its niche specialization in sensors and resistors provides stability, but reliance on cyclical industries like automotive and consumer electronics introduces revenue volatility.

Revenue Profitability And Efficiency

Hokuriku Electric reported revenue of ¥40.8 billion for FY2024, with net income of ¥2.5 billion, reflecting a 6.2% net margin. Operating cash flow stood at ¥4.5 billion, supported by disciplined working capital management. Capital expenditures of ¥698 million indicate moderate reinvestment, aligning with its asset-light model. The company’s profitability metrics suggest efficient operations, though margins are tempered by competitive pricing pressures in the components sector.

Earnings Power And Capital Efficiency

Diluted EPS of ¥307.3 underscores steady earnings generation, with ROIC likely benefiting from its focused product lines. The firm’s capital efficiency is evident in its ability to maintain profitability despite modest R&D intensity, typical for component manufacturers. However, its beta of 0.348 indicates lower earnings volatility compared to broader tech peers, possibly due to diversified industrial exposure.

Balance Sheet And Financial Health

The balance sheet shows ¥10.1 billion in cash against ¥9.7 billion total debt, indicating adequate liquidity. A near 1:1 cash-to-debt ratio provides flexibility, though leverage could limit aggressive expansion. Net cash position supports continued dividend payments, with no immediate solvency risks observed.

Growth Trends And Dividend Policy

Revenue growth appears stable but unspectacular, typical for mature component markets. A dividend of ¥80 per share implies a payout ratio of ~26%, balancing shareholder returns with retention for incremental innovation. Growth prospects hinge on automotive electrification and industrial IoT adoption, though reliance on Japan’s manufacturing ecosystem may cap upside.

Valuation And Market Expectations

At a ¥15.2 billion market cap, the stock trades at ~6x revenue and ~6x net income, reflecting modest expectations. The low beta suggests investors view it as a defensive play within tech, with limited premium for growth. Valuation aligns with niche component suppliers rather than high-multiple tech innovators.

Strategic Advantages And Outlook

Hokuriku Electric’s deep expertise in sensors and passive components provides resilience, but its outlook is tied to macro demand in autos and electronics. Strategic partnerships with Japanese OEMs could offset global competition, while R&D in energy-efficient modules may open new niches. Challenges include supply chain localization pressures and pricing erosion in standardized components.

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