Data is not available at this time.
Hi-Lex Corporation is a specialized industrial machinery company with a diversified portfolio spanning automotive, marine, construction, welfare, and medical equipment sectors. Its core revenue model is driven by manufacturing and supplying precision control cables, system products like window regulators and door modules, and specialized medical devices such as PCTA guide wires. The company operates primarily in Japan but maintains an international presence, leveraging its engineering expertise to serve OEMs and industrial clients. Hi-Lex holds a niche position in high-margin segments like automotive control systems and medical guide wires, where technical barriers to entry provide competitive insulation. Its product mix balances cyclical automotive demand with steadier medical and welfare applications, mitigating sector-specific volatility. The company’s long-standing relationships with Japanese automakers and industrial firms underscore its reliability, though it faces pricing pressure from regional competitors in cost-sensitive segments.
Hi-Lex reported revenue of JPY 308.4 billion for FY2024, with net income of JPY 1.97 billion, reflecting thin margins in its industrial-heavy portfolio. Operating cash flow of JPY 11.8 billion suggests moderate operational efficiency, though capital expenditures of JPY -10.1 billion indicate ongoing reinvestment needs. The diluted EPS of JPY 52.58 underscores modest earnings power relative to its market cap.
The company’s earnings are constrained by its low net income margin (0.6%), typical of industrial suppliers. Its capital efficiency is middling, with operating cash flow covering capex but leaving limited free cash flow for deleveraging or shareholder returns. The JPY 1.1 billion in total debt is manageable, supported by JPY 50.2 billion in cash.
Hi-Lex maintains a conservative balance sheet with JPY 50.2 billion in cash against JPY 11.1 billion in total debt, implying strong liquidity. The low debt-to-equity ratio and ample cash reserves position it to weather cyclical downturns, though its thin margins remain a vulnerability.
Growth is likely tied to automotive and medical sector demand, with limited near-term catalysts. The JPY 43 dividend per share offers a modest yield, reflecting a balanced approach to capital allocation amid moderate earnings growth expectations.
At a JPY 62 billion market cap, Hi-Lex trades at a P/E of ~31x (based on diluted EPS), suggesting the market prices in niche expertise but not aggressive growth. Its low beta (0.46) indicates relative insulation from broader market volatility.
Hi-Lex’s strengths lie in its diversified industrial applications and medical niche, though reliance on Japan’s automotive sector poses risks. Technological specialization in cables and guide wires could support margin stability, but global supply chain shifts and regional competition warrant monitoring.
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 |