investorscraft@gmail.com

Intrinsic ValueHi-Lex Corporation (7279.T)

Previous Close¥3,460.00
Intrinsic Value
Upside potential
Previous Close
¥3,460.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market 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.

Strategic Advantages And Outlook

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.

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