investorscraft@gmail.com

Intrinsic ValueSPK Corporation (7466.T)

Previous Close¥2,320.00
Intrinsic Value
Upside potential
Previous Close
¥2,320.00

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

SPK Corporation operates as a key player in Japan’s automotive spare parts and industrial vehicle components sector, serving both domestic and international markets. The company specializes in distributing a wide range of products, including engines, braking systems, suspension components, and electrical parts, catering to manufacturers of construction vehicles, forklifts, and tractors. Its diversified portfolio extends to accessories and motor sport products, reinforcing its role as a comprehensive supplier. With a presence in 80 countries, SPK leverages its extensive distribution network to maintain competitive positioning in the auto parts industry. The company’s long-standing history since 1917 and rebranding in 1992 underscore its adaptability and resilience in a cyclical market. SPK’s ability to supply high-demand components to industrial vehicle manufacturers positions it as a critical link in the automotive supply chain, balancing B2B and aftermarket segments.

Revenue Profitability And Efficiency

SPK Corporation reported revenue of JPY 63.3 billion for FY 2024, with net income reaching JPY 2.39 billion, reflecting a stable profitability margin. The company’s diluted EPS stood at JPY 238.2, indicating efficient earnings distribution. Operating cash flow was JPY 1.84 billion, though capital expenditures of JPY -1.03 billion suggest ongoing investments in operational infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified product line and global reach. With a net income margin of approximately 3.8%, SPK maintains moderate capital efficiency, balancing reinvestment needs with profitability. Its low beta of 0.209 suggests resilience to market volatility, aligning with its steady cash flow generation.

Balance Sheet And Financial Health

SPK’s balance sheet reflects prudent financial management, with JPY 6.97 billion in cash and equivalents against total debt of JPY 4.33 billion. This liquidity position provides flexibility for strategic initiatives. The manageable debt level and healthy cash reserves underscore a stable financial footing.

Growth Trends And Dividend Policy

The company’s growth is tied to global demand for automotive and industrial vehicle parts, with a dividend per share of JPY 60 indicating a shareholder-friendly policy. Its international expansion and product diversification are key drivers, though cyclical industry trends may influence future performance.

Valuation And Market Expectations

With a market cap of JPY 22.18 billion, SPK trades at a moderate valuation, reflecting its niche market position. Investors likely value its steady cash flows and low volatility, though growth expectations remain tempered by sector dynamics.

Strategic Advantages And Outlook

SPK’s strengths lie in its extensive distribution network and long-term industry relationships. The outlook hinges on sustained demand for industrial vehicle components and aftermarket parts, though competitive pressures and supply chain risks warrant monitoring.

Sources

Company filings, market data

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