investorscraft@gmail.com

Intrinsic ValuePacific Industrial Co., Ltd. (7250.T)

Previous Close¥3,010.00
Intrinsic Value
Upside potential
Previous Close
¥3,010.00

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

Pacific Industrial Co., Ltd. operates in the automotive parts sector, specializing in precision manufacturing for both vehicle components and electronic systems. The company generates revenue through a diversified product portfolio, including tire pressure monitoring systems, high-precision stamping and molding parts, and tire valve products. Its core customers are automotive OEMs and suppliers, positioning it as a critical player in Japan’s automotive supply chain. The firm’s expertise in functional and exterior components, such as hinges, battery cases, and bumper protectors, underscores its role in enhancing vehicle safety and performance. Additionally, its electronic mechanical products, like fishing reel controllers, demonstrate a strategic expansion into niche markets. Pacific Industrial maintains a competitive edge through technological innovation, particularly in tire pressure monitoring, which aligns with global automotive safety trends. Its long-standing relationships with manufacturers and a focus on high-precision engineering reinforce its market position as a reliable supplier in the cyclical auto parts industry.

Revenue Profitability And Efficiency

Pacific Industrial reported revenue of JPY 206.1 billion for the fiscal year ending March 2025, with net income of JPY 13.2 billion, reflecting a net margin of approximately 6.4%. The company’s diluted EPS stood at JPY 229.2, indicating stable profitability. Operating cash flow was JPY 23.4 billion, though capital expenditures of JPY 24.6 billion suggest significant reinvestment, likely in production capacity or R&D.

Earnings Power And Capital Efficiency

The firm’s earnings power is supported by its diversified automotive and electronics segments, with a beta of 0.384 indicating lower volatility relative to the market. While capital expenditures nearly matched operating cash flow, the focus on high-precision manufacturing and tire pressure systems suggests disciplined capital allocation toward growth areas.

Balance Sheet And Financial Health

Pacific Industrial holds JPY 35.6 billion in cash and equivalents against total debt of JPY 60.9 billion, reflecting moderate leverage. The balance sheet appears manageable, with liquidity sufficient to cover near-term obligations, though debt levels warrant monitoring given the capital-intensive nature of the industry.

Growth Trends And Dividend Policy

The company’s growth is tied to automotive demand, with its tire pressure systems benefiting from regulatory trends. A dividend of JPY 52 per share signals a commitment to shareholder returns, though payout ratios remain conservative, aligning with reinvestment needs.

Valuation And Market Expectations

With a market cap of JPY 72.5 billion, the stock trades at a P/E of approximately 5.5x, suggesting modest valuation multiples relative to earnings. Investors likely price in cyclical risks but may reward operational stability and niche expertise.

Strategic Advantages And Outlook

Pacific Industrial’s strengths lie in its engineering precision and diversified automotive supply chain role. Near-term challenges include input cost pressures, but its focus on safety-critical components positions it well for long-term demand. The outlook hinges on auto sector recovery and technological adoption in tire monitoring systems.

Sources

Company filings, market data

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