investorscraft@gmail.com

Intrinsic ValueFaltec Co., Ltd. (7215.T)

Previous Close¥384.00
Intrinsic Value
Upside potential
Previous Close
¥384.00

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

Faltec Co., Ltd. operates as a specialized automotive parts manufacturer, focusing on resin molding, surface treatment, and press processing products. The company serves global automotive OEMs and aftermarket segments with components like radiator grilles, plating solutions, and electronic accessories such as fog lamps and telematics units. As a subsidiary of TPR Co., Ltd., Faltec leverages its long-standing expertise since 1917 to maintain a niche position in Japan’s competitive auto parts sector, though its market share remains modest compared to larger peers. Its diversified product portfolio caters to evolving automotive trends, including lightweight materials and advanced electronics, but its reliance on traditional manufacturing processes may limit scalability in high-growth segments like electric vehicles. The company’s focus on precision engineering and surface treatments provides differentiation, but its subsidiary status and smaller scale constrain its bargaining power in the supply chain.

Revenue Profitability And Efficiency

Faltec reported revenue of ¥81.9 billion for FY2024, but net income stood at a loss of ¥790 million, reflecting margin pressures in its core operations. Operating cash flow of ¥6.6 billion suggests some liquidity generation, though capital expenditures of ¥4.3 billion indicate ongoing investments in production capacity. The negative EPS of ¥84.24 underscores profitability challenges amid rising input costs or competitive pricing.

Earnings Power And Capital Efficiency

The company’s operating cash flow covers capital expenditures, but its negative net income and diluted EPS highlight inefficiencies in converting revenue to earnings. With a beta of 0.08, Faltec’s earnings are less volatile than the broader market, though this may also reflect limited growth expectations. The absence of dividend payouts further signals prioritization of financial stability over shareholder returns.

Balance Sheet And Financial Health

Faltec holds ¥14.5 billion in cash against ¥26.6 billion in total debt, indicating a leveraged position with moderate liquidity. The debt-to-equity ratio is not disclosed, but the cash reserves provide some cushion for near-term obligations. The balance sheet reflects a traditional manufacturing firm with significant fixed assets, though the debt load may constrain flexibility in a cyclical industry.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY2024 loss suggests stagnation or contraction in key markets. The company has no dividend policy, retaining earnings to fund operations or debt reduction. Its growth prospects hinge on automotive demand in Japan and selective export markets, though innovation in lightweight materials or EV components could offer long-term opportunities.

Valuation And Market Expectations

With a market cap of ¥3.3 billion, Faltec trades at a low multiple relative to revenue, reflecting its profitability challenges and niche positioning. The minimal beta implies muted investor expectations, with valuation likely driven by asset value rather than growth potential. The lack of dividends further reduces appeal to income-focused investors.

Strategic Advantages And Outlook

Faltec’s strengths lie in its specialized manufacturing capabilities and longstanding industry relationships, but its small scale and subsidiary status limit strategic autonomy. The outlook remains cautious, with profitability recovery contingent on cost management and demand stabilization in the auto sector. Success in high-margin segments like electronic components could improve margins, but broader industry headwinds pose risks.

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