investorscraft@gmail.com

Intrinsic ValueFutaba Industrial Co., Ltd. (7241.T)

Previous Close¥1,039.00
Intrinsic Value
Upside potential
Previous Close
¥1,039.00

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

Futaba Industrial Co., Ltd. operates as a key supplier in the automotive parts sector, specializing in exhaust systems, body frame components, and precision parts for office equipment. The company serves both domestic and international markets, leveraging its expertise in manufacturing and welding technologies to cater to automobile manufacturers and industrial clients. Its diversified product portfolio, including exhaust heat recovery devices and fuel inlet pipes, positions it as a critical player in the automotive supply chain. Futaba Industrial maintains a competitive edge through its long-standing relationships with major automakers and its ability to adapt to evolving industry standards, such as emissions regulations and lightweight vehicle design trends. The company’s focus on precision engineering and cost-efficient production further strengthens its market position in Japan and abroad. While it faces competition from global auto parts suppliers, its niche expertise in exhaust systems and structural components provides a stable revenue base.

Revenue Profitability And Efficiency

Futaba Industrial reported revenue of JPY 707.1 billion for FY 2025, with net income of JPY 6.2 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 24.8 billion, though capital expenditures of JPY 25.4 billion indicate significant reinvestment needs. The company’s ability to maintain positive earnings despite high capex suggests disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 69.38 highlights its earnings capacity, supported by steady demand for automotive components. However, the relatively low operating cash flow relative to revenue suggests moderate capital efficiency, likely due to the capital-intensive nature of its manufacturing operations.

Balance Sheet And Financial Health

Futaba Industrial holds JPY 13.7 billion in cash and equivalents against total debt of JPY 53.9 billion, indicating a leveraged but manageable financial position. The debt level is typical for an industrial manufacturer, though liquidity could be a concern if market conditions tighten.

Growth Trends And Dividend Policy

The company’s growth is tied to automotive production trends, with limited visibility on near-term expansion. Its dividend payout of JPY 40 per share reflects a conservative but shareholder-friendly policy, aligning with its stable but slow-growth profile.

Valuation And Market Expectations

With a market cap of JPY 66.7 billion and a beta of 0.51, Futaba Industrial is viewed as a lower-risk player in the auto parts sector. The valuation suggests modest growth expectations, likely due to its niche focus and reliance on the cyclical automotive industry.

Strategic Advantages And Outlook

Futaba Industrial’s strengths lie in its specialized manufacturing capabilities and established client relationships. However, its outlook depends on automotive demand and regulatory shifts, such as stricter emissions standards. The company’s ability to innovate in lightweight materials and emission control technologies will be critical for long-term competitiveness.

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