investorscraft@gmail.com

Intrinsic ValueYachiyo Industry Co., Ltd. (7298.T)

Previous Close¥1,387.00
Intrinsic Value
Upside potential
Previous Close
¥1,387.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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