investorscraft@gmail.com

Intrinsic ValueF.C.C. Co., Ltd. (7296.T)

Previous Close¥3,760.00
Intrinsic Value
Upside potential
Previous Close
¥3,760.00

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

F.C.C. Co., Ltd. is a specialized manufacturer of high-performance clutches, facings, and catalysts, serving the automotive, motorcycle, and general-purpose machinery sectors. The company operates in a niche segment of the auto parts industry, with a strong focus on precision engineering and durability. Its product portfolio includes wet-type and dry centrifugal clutches for motorcycles, automatic transmission components for automobiles, and specialized differential systems for ATVs and industrial equipment. F.C.C. has established itself as a trusted supplier to OEMs and aftermarket channels, leveraging its technical expertise and long-standing relationships in Japan and international markets. The company’s competitive edge lies in its ability to cater to diverse applications, from high-performance racing vehicles to everyday consumer transportation, ensuring steady demand across economic cycles. With a reputation for reliability and innovation, F.C.C. maintains a solid position in the global supply chain for drivetrain components, though it faces competition from larger multinational suppliers in cost-sensitive segments.

Revenue Profitability And Efficiency

F.C.C. reported revenue of ¥240.3 billion for FY 2024, with net income of ¥12.2 billion, reflecting a net margin of approximately 5.1%. The company generated ¥35.4 billion in operating cash flow, demonstrating efficient conversion of sales into cash. Capital expenditures of ¥8.9 billion suggest ongoing investments in production capabilities, though the ratio of capex to operating cash flow (25%) indicates disciplined spending.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥245.91, supported by stable earnings power in its core clutch business. The company’s capital efficiency is underscored by its low debt-to-equity profile, with total debt of just ¥6.1 billion against cash reserves of ¥82.0 billion, allowing for flexibility in funding growth or returning capital to shareholders.

Balance Sheet And Financial Health

F.C.C. maintains a robust balance sheet, with ¥82.0 billion in cash and equivalents against ¥6.1 billion in total debt, yielding a net cash position. This strong liquidity position, coupled with modest leverage, provides resilience against cyclical downturns in the automotive sector. The company’s conservative financial structure aligns with its focus on sustainable growth.

Growth Trends And Dividend Policy

The company’s growth is tied to global automotive and motorcycle production trends, with potential upside from electrification-driven demand for specialized transmission components. F.C.C. has a shareholder-friendly dividend policy, distributing ¥76 per share, though its payout ratio remains moderate, preserving room for reinvestment or future increases.

Valuation And Market Expectations

With a market cap of ¥134.6 billion, F.C.C. trades at a P/E of approximately 11x based on FY 2024 earnings, reflecting market expectations for steady but unspectacular growth. Its low beta (0.29) suggests relative insulation from broader market volatility, typical of niche industrial suppliers.

Strategic Advantages And Outlook

F.C.C.’s deep technical expertise and diversified customer base position it well to navigate industry shifts, including electrification. However, its reliance on internal combustion engine-related products may require strategic adaptation. The company’s strong cash position provides optionality for R&D or M&A to address evolving market needs.

Sources

Company filings, Bloomberg

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