investorscraft@gmail.com

Intrinsic ValueYutaka Giken Co.,Ltd. (7229.T)

Previous Close¥3,290.00
Intrinsic Value
Upside potential
Previous Close
¥3,290.00

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

Yutaka Giken Co., Ltd. operates as a specialized automotive parts manufacturer with a diversified product portfolio catering to global markets. The company primarily produces torque converters, drive system components, exhaust system products (including catalytic converters and silencers), and motorcycle brake discs, serving both passenger and commercial vehicle segments. Its operations span Japan, North America, China, and other Asian regions, positioning it as a mid-tier supplier with a focus on precision engineering and cost-efficient production. The firm's revenue model relies on long-term contracts with automakers, benefiting from steady demand in the cyclical automotive sector while maintaining competitive margins through vertical integration. Yutaka Giken holds a niche position in exhaust systems and torque converters, where technical expertise and regional manufacturing presence provide insulation against pure price competition. Unlike larger global suppliers, it maintains agility in serving regional OEMs and aftermarkets, though scale limitations may constrain R&D spending compared to top-tier competitors.

Revenue Profitability And Efficiency

In FY2024, Yutaka Giken reported JPY 216.3 billion in revenue with net income of JPY 7.45 billion, reflecting a net margin of approximately 3.4%. Operating cash flow stood at JPY 22.35 billion against capital expenditures of JPY 3.41 billion, indicating disciplined reinvestment. The diluted EPS of JPY 502.63 demonstrates moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company generates stable cash flows from its automotive parts business, with operating cash flow covering capital expenditures by 6.6x. The absence of excessive leverage (total debt of JPY 3.56 billion against JPY 49.2 billion in cash) suggests conservative financial management, though low beta (0.26) implies earnings are less volatile than the broader market.

Balance Sheet And Financial Health

Yutaka Giken maintains a robust balance sheet with JPY 49.2 billion in cash and equivalents, dwarfing its modest JPY 3.56 billion total debt. This net cash position provides ample liquidity for operations and selective investments. The negligible debt-to-equity ratio underscores financial stability, though excess liquidity may indicate underutilized capital.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's global manufacturing footprint suggests exposure to automotive production trends. A dividend of JPY 72 per share implies a payout ratio near 14% of diluted EPS, balancing shareholder returns with reinvestment needs. Future growth likely hinges on EV transition adaptability and regional auto demand.

Valuation And Market Expectations

At a JPY 37.4 billion market cap, the stock trades at ~5x net income and ~0.17x revenue, reflecting modest expectations for a cyclical supplier. The low beta suggests investors price it as a stable, low-growth component manufacturer rather than a technology-driven auto sector play.

Strategic Advantages And Outlook

Yutaka Giken's strengths lie in specialized manufacturing expertise and financial conservatism. Challenges include exposure to cyclical auto demand and technological shifts like electrification, which may disrupt exhaust system demand. Its cash reserves provide flexibility for strategic investments, but success will depend on navigating industry transformation while maintaining cost competitiveness.

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