investorscraft@gmail.com

Intrinsic ValueAkebono Brake Industry Co., Ltd. (7238.T)

Previous Close¥113.00
Intrinsic Value
Upside potential
Previous Close
¥113.00

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

Akebono Brake Industry Co., Ltd. is a specialized manufacturer of braking systems and components, serving automotive, motorcycle, rolling stock, and industrial machinery markets globally. The company generates revenue through the design, production, and sale of high-performance brake products, including disc brake calipers, pads, rotors, and sensors. Its diversified portfolio caters to OEMs and aftermarket demand, with a strong presence in Japan, North America, and Europe. Akebono leverages its engineering expertise to maintain a competitive position in the auto parts sector, particularly in advanced braking technologies for passenger and commercial vehicles. The company’s focus on R&D enables it to supply critical components for high-speed rail and wind turbines, further diversifying its industrial applications. Despite intense competition from global brake suppliers, Akebono maintains a niche in precision braking solutions, supported by long-standing relationships with automotive manufacturers and a reputation for reliability. Its sensor products, including accelerometers and seismic detectors, add a technological edge to its portfolio, though automotive brakes remain its core revenue driver.

Revenue Profitability And Efficiency

Akebono reported revenue of JPY 166.3 billion for FY 2024, with net income improving to JPY 3.45 billion, reflecting a recovery in profitability. Operating cash flow stood at JPY 7.62 billion, though capital expenditures of JPY 4.2 billion indicate ongoing investments in production capacity. The company’s operating margin remains under pressure due to raw material costs and competitive pricing in the auto parts sector.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 6.57 suggests modest earnings power, constrained by thin margins in the brake manufacturing industry. The company’s capital efficiency is weighed down by high fixed costs and debt servicing, though its cash position (JPY 26.95 billion) provides some liquidity buffer. Operating cash flow covers capital expenditures, but reinvestment needs limit free cash flow generation.

Balance Sheet And Financial Health

Akebono’s balance sheet shows JPY 49.5 billion in total debt against JPY 26.95 billion in cash, indicating moderate leverage. The debt-to-equity ratio remains elevated, reflecting historical financial strain, though recent profitability improvements may ease refinancing risks. The absence of dividends suggests a focus on debt reduction and operational stability.

Growth Trends And Dividend Policy

Growth is tied to automotive production cycles and demand for advanced braking systems, with limited near-term catalysts. The company does not pay dividends, prioritizing debt management and capex over shareholder returns. Long-term prospects depend on electrification trends and adoption of its sensor-integrated braking solutions.

Valuation And Market Expectations

With a market cap of JPY 26.3 billion, the stock trades at a low earnings multiple, reflecting skepticism about sustained profitability. The low beta (0.128) suggests limited correlation with broader markets, typical for niche auto suppliers. Investors likely await clearer signs of margin expansion or debt reduction before re-rating the stock.

Strategic Advantages And Outlook

Akebono’s strengths lie in its technical expertise and diversified industrial clientele, but it faces structural challenges from pricing pressure and high leverage. The outlook hinges on stabilizing automotive demand and cost discipline. Success in sensor technology or rail/industrial brakes could provide incremental growth, but the core business remains cyclical and competitive.

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