investorscraft@gmail.com

Intrinsic ValueIchikoh Industries, Ltd. (7244.T)

Previous Close¥513.00
Intrinsic Value
Upside potential
Previous Close
¥513.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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