investorscraft@gmail.com

Intrinsic ValueHagiwara Electric Holdings Co., Ltd. (7467.T)

Previous Close¥3,685.00
Intrinsic Value
Upside potential
Previous Close
¥3,685.00

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

Hagiwara Electric Holdings Co., Ltd. operates as a diversified technology firm specializing in electronic devices and IT solutions, serving industries such as semiconductors, industrial automation, and healthcare. The company generates revenue through two primary segments: Electronic Devices, which supplies critical components like microcontrollers, power semiconductors, and LCD modules, and Technology Solutions, offering IT infrastructure, IoT platforms, and embedded systems. Its market position is bolstered by a long-standing presence in Japan and strategic expansion into North America, Europe, and Asia. The firm’s focus on high-growth areas like factory automation and cloud solutions aligns with global digital transformation trends, while its broad product portfolio mitigates sector-specific risks. Hagiwara Electric leverages its technical expertise to serve diverse sectors, including social infrastructure and healthcare, positioning it as a resilient player in the technology supply chain.

Revenue Profitability And Efficiency

In FY 2024, Hagiwara Electric reported revenue of ¥225.15 billion, with net income of ¥4.42 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥5.13 billion, indicating efficient working capital management. Capital expenditures were limited to ¥509 million, suggesting disciplined reinvestment relative to cash generation. The company’s ability to sustain profitability amid competitive pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of ¥458.72 highlights Hagiwara Electric’s earnings power, supported by its diversified revenue streams. The firm’s capital efficiency is evident in its balanced approach to reinvestment, with capex representing a small fraction of operating cash flow. This disciplined allocation ensures sustained returns without overleveraging, though higher debt levels (¥32.63 billion) warrant monitoring for future interest coverage.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with ¥14.52 billion in cash and equivalents, offset by total debt of ¥32.63 billion. While leverage is notable, the manageable debt-to-equity ratio and consistent cash flow generation suggest financial stability. Hagiwara Electric’s balance sheet reflects a prudent mix of liquidity and long-term financing, supporting its growth initiatives without undue risk.

Growth Trends And Dividend Policy

Hagiwara Electric’s growth is driven by demand for semiconductor components and IT solutions, though revenue expansion remains moderate. The firm’s dividend payout of ¥185 per share signals a commitment to shareholder returns, supported by stable earnings. Future growth may hinge on deeper penetration in IoT and automation markets, alongside regional expansion beyond Japan.

Valuation And Market Expectations

With a market cap of ¥31.69 billion and a beta of 0.32, Hagiwara Electric is perceived as a lower-volatility player in the technology sector. The valuation reflects steady but unspectacular growth expectations, aligning with its niche positioning in industrial and semiconductor markets. Investors likely prioritize stability over aggressive upside potential.

Strategic Advantages And Outlook

Hagiwara Electric’s strengths lie in its diversified product portfolio and entrenched relationships in industrial and IT infrastructure. The company is well-positioned to benefit from secular trends like automation and digital transformation, though competition in semiconductors and IT services remains intense. A focus on high-margin solutions and geographic diversification could enhance long-term prospects.

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