investorscraft@gmail.com

Intrinsic ValueShizuki Electric Company Inc. (6994.T)

Previous Close¥914.00
Intrinsic Value
Upside potential
Previous Close
¥914.00

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

Shizuki Electric Company Inc. operates in the electrical equipment and parts industry, specializing in capacitors and related machinery. The company serves diverse markets, including automotive inverters, power electronics, and home appliances, with products like power factor correction devices, harmonic filters, and voltage sag compensators. Its international presence complements its strong domestic foothold in Japan, positioning it as a niche player in high-demand industrial and consumer electrical components. Shizuki Electric’s expertise in capacitors—critical for energy efficiency and power stability—gives it a competitive edge in sectors prioritizing energy conservation and electronic performance. The company’s focus on R&D and tailored solutions for automotive and industrial applications aligns with global trends toward electrification and smart grid technologies. Despite competition from larger conglomerates, its specialized product portfolio and long-standing reputation since 1939 reinforce its market position.

Revenue Profitability And Efficiency

Shizuki Electric reported revenue of ¥26.3 billion for FY2024, with net income of ¥182 million, reflecting modest profitability. The diluted EPS of ¥6.72 indicates stable but constrained earnings power. Operating cash flow was negative at ¥-272 million, likely due to working capital pressures, while capital expenditures of ¥-1.6 billion suggest ongoing investments in production capacity or R&D.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its specialized capacitor products, though net margins remain thin at approximately 0.7%. High total debt of ¥8.1 billion against cash reserves of ¥4.5 billion raises questions about capital efficiency, though the low beta (0.47) implies resilience to market volatility.

Balance Sheet And Financial Health

Shizuki Electric’s balance sheet shows liquidity with ¥4.5 billion in cash, but its ¥8.1 billion debt load is significant relative to its market cap of ¥10.2 billion. The negative operating cash flow and substantial capex could strain financial flexibility if not offset by improved profitability or refinancing.

Growth Trends And Dividend Policy

Growth appears muted, with limited top-line expansion and thin net income. The dividend payout of ¥14 per share suggests a commitment to shareholder returns, though sustainability depends on cash flow recovery. The company’s focus on automotive and industrial applications may align with secular electrification trends.

Valuation And Market Expectations

At a market cap of ¥10.2 billion, the stock trades at a moderate valuation, reflecting its niche position and mixed financial metrics. The low beta indicates defensive characteristics, but investors likely await clearer signs of operational improvement or debt reduction.

Strategic Advantages And Outlook

Shizuki Electric’s strengths lie in its specialized capacitor technology and long-term industry relationships. Challenges include debt management and margin pressures. Success hinges on leveraging electrification trends and optimizing its product mix for higher-growth segments like automotive electronics.

Sources

Company filings, market data

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