Data is not available at this time.
Ichikoh Industries, Ltd. operates as a key player in the automotive parts sector, specializing in the development, manufacturing, and sale of lighting and mirror systems for vehicles. The company serves both the aftermarket and OEM segments, offering a diverse product portfolio that includes headlamps, rear combination lamps, fog lamps, and electronic mirrors. Its subsidiary relationship with Valeo Bayen provides strategic advantages in technology sharing and global distribution networks, enhancing its competitive positioning in Japan and international markets. Ichikoh’s focus on innovation and quality has cemented its reputation as a reliable supplier to the automotive industry, catering to a broad range of applications from passenger vehicles to railroad carriages. The company’s long-standing presence since 1903 underscores its resilience and adaptability in a cyclical industry, while its diversified product line mitigates risks associated with demand fluctuations in specific automotive segments.
For the fiscal year ending December 2024, Ichikoh reported revenue of JPY 125.5 billion, with net income of JPY 4.5 billion, reflecting a net margin of approximately 3.6%. The company generated JPY 11.0 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures stood at JPY 3.6 billion, indicating disciplined reinvestment to sustain production capabilities and technological advancements.
Ichikoh’s diluted EPS of JPY 46.48 highlights its earnings power, supported by stable demand for automotive lighting and mirrors. The company’s capital efficiency is evident in its ability to maintain profitability despite the capital-intensive nature of the auto parts industry, with a focus on optimizing production processes and leveraging its subsidiary relationship for cost efficiencies.
The company maintains a balanced financial position, with JPY 12.6 billion in cash and equivalents against JPY 20.9 billion in total debt. This liquidity profile provides flexibility to manage operational needs and debt obligations. The moderate leverage ratio suggests prudent financial management, aligning with the cyclical demands of the automotive sector.
Ichikoh’s growth is tied to automotive production trends and aftermarket demand, with potential upside from electrification and advanced lighting technologies. The company’s dividend payout of JPY 13 per share reflects a commitment to shareholder returns, supported by its stable cash flow generation and conservative financial policy.
With a market capitalization of JPY 36.5 billion and a beta of 0.72, Ichikoh is perceived as a relatively stable investment within the auto parts sector. The valuation reflects market expectations for steady performance, tempered by the cyclicality of the automotive industry and competitive pressures.
Ichikoh benefits from its technological expertise, long-term industry relationships, and integration within the Valeo network. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and advanced automotive lighting systems. However, macroeconomic factors and supply chain dynamics pose potential risks to near-term performance.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |