investorscraft@gmail.com

Intrinsic ValueIJTT Co., Ltd. (7315.T)

Previous Close¥845.00
Intrinsic Value
Upside potential
Previous Close
¥845.00

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

IJTT Co., Ltd. operates in the auto parts sector, specializing in the manufacturing and sale of transport equipment components. The company’s product portfolio includes industrial engines, power take-offs, propeller shafts, and a wide range of precision-engineered parts such as cylinder heads, brake drums, and transmission cases. Serving the automotive and industrial machinery markets, IJTT leverages its technical expertise to supply high-quality components that enhance vehicle performance and durability. Positioned in Japan’s competitive auto parts industry, the company differentiates itself through a diversified product lineup and a focus on reliability, catering to both domestic and international clients. Its market position is reinforced by its ability to deliver specialized solutions, though it faces competition from larger global suppliers. The company’s revenue model is driven by B2B sales, with a reliance on long-term contracts and OEM partnerships to sustain steady demand.

Revenue Profitability And Efficiency

In FY 2023, IJTT reported revenue of JPY 167.98 billion, with net income of JPY 1.16 billion, reflecting a modest net margin of approximately 0.7%. Operating cash flow stood at JPY 10.17 billion, though capital expenditures of JPY 12.13 billion indicate significant reinvestment needs. The company’s profitability metrics suggest tight cost management, but its low net margin highlights competitive pricing pressures in the auto parts sector.

Earnings Power And Capital Efficiency

IJTT’s diluted EPS of JPY 24.72 underscores its ability to generate earnings despite thin margins. The company’s capital efficiency is constrained by high capex relative to operating cash flow, signaling ongoing investments in production capacity. Its ability to sustain profitability amid industry cyclicality will depend on operational leverage and demand stability from automotive OEMs.

Balance Sheet And Financial Health

IJTT maintains a balanced financial position, with JPY 12.88 billion in cash and equivalents against JPY 9.06 billion in total debt. The manageable debt level and liquidity position suggest adequate financial flexibility, though the company’s high capex could pressure free cash flow if revenue growth slows. Its conservative leverage supports resilience in downturns.

Growth Trends And Dividend Policy

IJTT’s growth is tied to automotive production trends, with limited visibility on near-term expansion. The company distributed JPY 506 million in dividends, reflecting a modest payout ratio. Its dividend policy appears sustainable but is unlikely to prioritize aggressive shareholder returns given reinvestment needs in a capital-intensive industry.

Valuation And Market Expectations

With a market cap of JPY 39.64 billion, IJTT trades at a P/E multiple of approximately 34, suggesting modest earnings expectations. The beta of 0.935 indicates lower volatility than the broader market, aligning with its stable but low-growth profile. Investors likely view the company as a niche player with limited upside.

Strategic Advantages And Outlook

IJTT’s strengths lie in its specialized product range and established OEM relationships. However, its outlook is cautious due to sector cyclicality and competitive pressures. Strategic focus on cost efficiency and technological adaptability will be critical to maintaining relevance in the evolving auto parts landscape.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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