investorscraft@gmail.com

Intrinsic ValueImasen Electric Industrial Co., Ltd. (7266.T)

Previous Close¥888.00
Intrinsic Value
Upside potential
Previous Close
¥888.00

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

Imasen Electric Industrial Co., Ltd. operates in the automotive parts sector, specializing in the development, manufacturing, and sale of mechanical and electric components for vehicles. The company’s product portfolio includes seat adjusters, window regulators, lighting systems, and control units, catering primarily to the automotive OEM market. Its diversified offerings extend to aircraft wire harnesses, electromotive wheelchairs, and microcomputer systems, positioning it as a niche player with cross-industry applications. Imasen serves both domestic and international markets, leveraging its long-standing expertise since its founding in 1939. While it faces competition from larger global suppliers, its focus on precision engineering and diversified product lines provides resilience against cyclical downturns in the automotive industry. The company’s integration of mechanical and electronic solutions aligns with industry trends toward electrification and smart mobility, though its market share remains modest compared to tier-1 suppliers.

Revenue Profitability And Efficiency

Imasen reported revenue of JPY 99.7 billion for FY 2024, reflecting its mid-scale position in the auto parts industry. However, the company recorded a net loss of JPY 71 million, with diluted EPS at -JPY 3.23, indicating profitability challenges. Operating cash flow stood at JPY 958 million, but capital expenditures of JPY -1.92 billion suggest ongoing investments in production capacity or R&D, potentially pressuring short-term margins.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings pressure, likely due to input cost inflation or competitive pricing. Operating cash flow, though positive, is insufficient to cover capex, implying reliance on existing liquidity or debt. The company’s capital efficiency appears strained, with profitability metrics lagging behind industry peers.

Balance Sheet And Financial Health

Imasen maintains a solid liquidity position with JPY 12.29 billion in cash and equivalents, against total debt of JPY 6.86 billion. The moderate debt level suggests manageable leverage, but the net loss raises questions about sustained financial health if profitability does not improve. The balance sheet structure remains stable, supported by its cash reserves.

Growth Trends And Dividend Policy

Despite the net loss, Imasen upheld a dividend of JPY 20 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand for automotive electrification components and expansion into non-automotive segments like aerospace and medical devices. However, near-term trends depend on recovery in global auto production and cost management.

Valuation And Market Expectations

With a market cap of JPY 14.4 billion and a beta of 1.07, Imasen trades with volatility aligned to the auto sector. The negative earnings and modest cash flow yield suggest the market prices the stock based on turnaround potential or asset value rather than current earnings power.

Strategic Advantages And Outlook

Imasen’s strengths lie in its diversified product mix and longstanding industry relationships. However, its outlook is cautious due to profitability challenges and capex demands. Success depends on leveraging its engineering expertise to capture growth in electric vehicle components and stabilizing margins through operational efficiency.

Sources

Company filings, Tokyo Stock Exchange 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