Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |