investorscraft@gmail.com

Intrinsic ValueLecip Holdings Corporation (7213.T)

Previous Close¥450.00
Intrinsic Value
Upside potential
Previous Close
¥450.00

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

Lecip Holdings Corporation operates as a specialized manufacturer of lighting, power conversion, and information processing equipment for transportation and industrial applications. The company serves key sectors such as buses, trains, automobiles, and industrial machinery, offering a diversified product portfolio that includes automated fare collection systems, LED lighting solutions, and power supply units. Its expertise in transport infrastructure and industrial power management positions it as a critical supplier in Japan and select international markets. Lecip’s revenue model is driven by both hardware sales and integrated system solutions, catering to public transit operators, automotive manufacturers, and industrial clients. The company’s long-standing presence since 1948 underscores its reliability, while its transition to a holding structure in 2010 reflects strategic adaptability. Despite competition from global electronics firms, Lecip maintains a niche advantage through domain-specific innovation and localized customer support.

Revenue Profitability And Efficiency

Lecip reported revenue of JPY 22.68 billion for FY 2024, with net income reaching JPY 2.42 billion, reflecting a robust net margin of approximately 10.7%. Diluted EPS stood at JPY 178.03, demonstrating efficient earnings conversion. Operating cash flow was JPY 2.34 billion, supported by disciplined capital expenditures of JPY 443 million, indicating prudent reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its JPY 2.42 billion net income, translating to a return on equity of approximately 16.5% (assuming equity of JPY 14.6 billion). Operating cash flow coverage of capital expenditures at 5.3x highlights strong capital efficiency, with minimal reliance on external financing for growth initiatives.

Balance Sheet And Financial Health

Lecip’s balance sheet shows JPY 2.96 billion in cash against JPY 3.07 billion of total debt, suggesting a near-neutral net debt position. The liquidity profile appears stable, with cash reserves covering 96% of debt. The absence of excessive leverage aligns with its capital-light business model, though sector-specific cyclicality warrants monitoring.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s public transit modernization and industrial automation trends. A dividend of JPY 8.5 per share implies a payout ratio of 4.8%, signaling a conservative but shareholder-friendly policy. Retained earnings are likely prioritized for R&D and niche market expansion.

Valuation And Market Expectations

At a market cap of JPY 6.84 billion, the stock trades at a P/E of 2.8x (based on FY 2024 EPS), reflecting modest market expectations. A beta of 0.466 suggests lower volatility relative to the broader market, possibly due to its defensive end markets.

Strategic Advantages And Outlook

Lecip’s deep-rooted expertise in transport and industrial electronics provides a competitive moat. Near-term demand may benefit from infrastructure upgrades, though global supply chain risks and domestic demographic challenges could temper growth. Strategic partnerships or overseas expansion could unlock incremental opportunities.

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