investorscraft@gmail.com

Intrinsic ValueTanaka Seimitsu Kogyo Co., Ltd. (7218.T)

Previous Close¥1,198.00
Intrinsic Value
Upside potential
Previous Close
¥1,198.00

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

Tanaka Seimitsu Kogyo Co., Ltd. operates in the automotive parts sector, specializing in the manufacturing and distribution of components for automobiles and motorcycles, alongside general-purpose parts. The company serves both domestic and international markets, leveraging its long-standing expertise since its founding in 1948. Its product portfolio caters to OEMs and aftermarket demand, positioning it as a reliable supplier in Japan's competitive auto parts industry. Tanaka Seimitsu Kogyo maintains a niche but stable market presence, supported by its focus on precision engineering and durable components. While not a market leader, its regional specialization and established relationships with manufacturers provide a steady revenue base. The company operates in a cyclical sector, where demand is closely tied to automotive production trends, yet its diversified clientele mitigates overreliance on any single market segment.

Revenue Profitability And Efficiency

For FY 2024, Tanaka Seimitsu Kogyo reported revenue of ¥42.5 billion, with net income of ¥2.2 billion, reflecting a net margin of approximately 5.2%. Operating cash flow stood at ¥7.4 billion, indicating efficient cash generation from core operations. Capital expenditures of ¥2.5 billion suggest moderate reinvestment to sustain production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥228.64 demonstrates solid earnings power relative to its market capitalization. With operating cash flow significantly exceeding net income, Tanaka Seimitsu Kogyo exhibits strong cash conversion efficiency, supporting its ability to fund growth and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

Tanaka Seimitsu Kogyo maintains a robust balance sheet, with ¥10.3 billion in cash and equivalents against ¥4.1 billion in total debt, indicating a healthy liquidity position. The low debt-to-equity ratio underscores conservative financial management, reducing vulnerability to economic downturns or interest rate fluctuations.

Growth Trends And Dividend Policy

The company’s growth is closely tied to automotive production cycles, with limited explicit guidance on expansion. Its dividend payout of ¥32 per share reflects a commitment to returning capital to shareholders, though yield remains modest. Future growth may depend on technological advancements or strategic partnerships in the evolving auto parts sector.

Valuation And Market Expectations

With a market cap of ¥9.9 billion and a beta of 0.065, Tanaka Seimitsu Kogyo is perceived as a low-volatility investment, likely appealing to conservative investors. The valuation multiples suggest the market prices the stock as a stable, albeit slow-growth, automotive supplier, with limited speculative upside.

Strategic Advantages And Outlook

Tanaka Seimitsu Kogyo’s longevity and regional expertise provide a competitive edge in Japan’s auto parts market. However, its outlook is tempered by sector cyclicality and the gradual shift toward electric vehicles, which may require adaptation. Strategic investments in R&D or diversification could enhance long-term resilience.

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