Data is not available at this time.
Yachiyo Industry Co., Ltd. operates as a key automotive parts supplier, specializing in fuel tanks, sunroof systems, and plastic components such as bumpers and instrument panels. As a subsidiary of Honda Motor Co., Ltd., the company benefits from a stable demand pipeline while serving a diversified client base across Japan, the Americas, China, and Europe. Its expertise in lightweight plastic and steel fuel tanks aligns with global automotive trends toward fuel efficiency and emission reduction. The company’s sunroof systems, including tilt and panorama designs, cater to premium vehicle segments, enhancing its competitive positioning. Yachiyo’s integration within Honda’s supply chain provides economies of scale, though its reliance on a single major customer presents concentration risks. The firm’s regional diversification mitigates some exposure to localized demand fluctuations, but it operates in a highly competitive sector where pricing pressure and technological shifts are persistent challenges.
In FY2023, Yachiyo reported revenue of ¥188.2 billion, with net income of ¥5.97 billion, reflecting a net margin of approximately 3.2%. Operating cash flow stood at ¥11.7 billion, though capital expenditures of ¥5.4 billion indicate ongoing investments in production capacity. The diluted EPS of ¥249.31 suggests moderate earnings power relative to its market capitalization.
The company’s operating cash flow of ¥11.7 billion underscores its ability to generate liquidity, though its capital expenditure ratio (CapEx/OCF) of 46% highlights significant reinvestment needs. With a diluted EPS of ¥249.31, Yachiyo’s earnings are stable but constrained by sector-wide margin pressures and input cost volatility.
Yachiyo maintains a solid liquidity position with ¥26.7 billion in cash and equivalents against total debt of ¥8.1 billion, indicating a conservative leverage profile. The balance sheet reflects prudent financial management, supported by its affiliation with Honda, though reliance on a parent company may limit strategic flexibility.
Revenue growth is likely tied to Honda’s production volumes and regional automotive demand. The company paid a dividend of ¥34 per share, yielding approximately 1.4% based on current market cap, signaling a commitment to shareholder returns despite modest earnings growth prospects.
With a market cap of ¥33.2 billion and a beta of 1.28, Yachiyo trades with higher volatility than the broader market. Its P/E ratio of 5.6 (based on diluted EPS) suggests undervaluation relative to sector peers, possibly reflecting its niche positioning and customer concentration risks.
Yachiyo’s technical expertise in fuel systems and sunroofs provides a competitive edge, but its long-term outlook depends on Honda’s performance and adoption of next-gen automotive technologies. Expansion into lightweight materials and EV-compatible components could offset declining demand for traditional fuel tanks.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |