investorscraft@gmail.com

Intrinsic ValueTokai Rika Co., Ltd. (6995.T)

Previous Close¥3,130.00
Intrinsic Value
Upside potential
Previous Close
¥3,130.00

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

Tokai Rika Co., Ltd. is a key player in the automotive parts sector, specializing in human interface systems, security and safety systems, and electronic components. The company serves global automakers with a diversified product portfolio, including touchpads, switches, smart keys, seatbelts, and steering wheels. Its revenue model is anchored in supplying OEMs with high-precision components, leveraging long-term contracts and technological expertise to maintain stable demand. Tokai Rika operates in a competitive industry but differentiates itself through innovation in vehicle safety and convenience systems, positioning it as a trusted supplier in Japan and internationally. The company’s focus on R&D and integration of electronics into traditional automotive parts enhances its market relevance amid the industry’s shift toward electrification and autonomous driving. With a strong presence in Asia and partnerships with major automakers, Tokai Rika benefits from steady demand while navigating supply chain complexities inherent in the auto parts sector.

Revenue Profitability And Efficiency

Tokai Rika reported revenue of JPY 617.7 billion for FY 2025, with net income of JPY 27.8 billion, reflecting a net margin of approximately 4.5%. Operating cash flow stood at JPY 39.3 billion, though capital expenditures of JPY 30.7 billion indicate significant reinvestment needs. The company’s efficiency metrics suggest moderate profitability, typical for an automotive supplier balancing R&D costs and competitive pricing pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 328.33 demonstrates its ability to generate earnings despite industry cyclicality. With a low beta of 0.28, Tokai Rika exhibits lower volatility compared to the broader market, underscoring its stable earnings profile. Capital efficiency is supported by disciplined spending, though the high capex-to-cash-flow ratio highlights ongoing investment in production and technology.

Balance Sheet And Financial Health

Tokai Rika maintains a solid balance sheet, with JPY 75.1 billion in cash and equivalents against total debt of JPY 11.1 billion, indicating strong liquidity. The low leverage ratio suggests financial flexibility, enabling the company to weather industry downturns and fund growth initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

Growth is likely tied to automotive production trends and advancements in vehicle electronics. The company’s dividend of JPY 95 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for innovation and operational needs. Future expansion may hinge on adoption of its safety and interface systems in next-generation vehicles.

Valuation And Market Expectations

With a market cap of JPY 178.4 billion, Tokai Rika trades at a moderate valuation, aligning with its stable but low-growth industry positioning. Investors likely price in steady demand from automakers but remain cautious about margin pressures and the capital-intensive nature of the auto parts sector.

Strategic Advantages And Outlook

Tokai Rika’s strategic strengths lie in its technological expertise and long-standing OEM relationships. The outlook is cautiously optimistic, as the company is well-positioned to benefit from automotive electrification trends, though macroeconomic and supply chain risks persist. Continued focus on high-margin safety and electronic systems could drive sustainable growth.

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