investorscraft@gmail.com

Intrinsic ValueSuzuden Corporation (7480.T)

Previous Close¥1,710.00
Intrinsic Value
Upside potential
Previous Close
¥1,710.00

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

Suzuden Corporation operates as a key distributor of electrical and electronic components in Japan, specializing in FA equipment, information and communication devices, and materials for electric facilities. The company serves industrial and commercial markets with a diversified product portfolio, including RFID equipment, sensors, industrial PCs, and connectors. As a subsidiary of Yamato Corporation, Suzuden benefits from established supply chain relationships and a strong regional presence, positioning it as a reliable intermediary in Japan's industrial supply network. Its focus on high-demand segments like automation and connectivity aligns with broader industry trends toward digital transformation and smart manufacturing. The company’s niche expertise in sourcing and distributing specialized components allows it to maintain competitive margins while catering to both large-scale manufacturers and smaller industrial clients.

Revenue Profitability And Efficiency

Suzuden reported revenue of ¥50.9 billion for FY2024, with net income of ¥2.1 billion, reflecting a stable but modest margin. Operating cash flow stood at ¥3.8 billion, indicating efficient working capital management. Capital expenditures were minimal (¥81 million), suggesting a capital-light distribution model. The company’s profitability metrics are consistent with its role as a middleman in the industrial supply chain.

Earnings Power And Capital Efficiency

Diluted EPS of ¥149.38 underscores Suzuden’s ability to generate earnings despite thin industry margins. The company’s capital efficiency is evident in its low capex requirements and steady cash flow generation. Its asset-light model allows for reinvestment in inventory and receivables without significant fixed-asset burdens, supporting consistent returns on capital.

Balance Sheet And Financial Health

Suzuden maintains a solid balance sheet, with ¥6.2 billion in cash and equivalents against ¥1.2 billion in total debt, reflecting a conservative leverage profile. The liquidity position provides flexibility for operational needs or strategic initiatives. The low debt-to-equity ratio aligns with the company’s stable, low-risk business model.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, in line with Japan’s mature industrial sector. The company pays a dividend of ¥82 per share, offering a moderate yield, which signals a commitment to shareholder returns without compromising financial stability. Future growth may hinge on expanding product lines or leveraging automation trends.

Valuation And Market Expectations

With a market cap of ¥24.1 billion and a beta of 0.27, Suzuden is viewed as a low-volatility industrial play. The valuation reflects its niche positioning and reliable cash flows, though limited upside potential may constrain investor enthusiasm absent sector tailwinds.

Strategic Advantages And Outlook

Suzuden’s strengths lie in its entrenched distribution network and Yamato Corporation’s backing. While not a high-growth business, its resilience to economic cycles and focus on essential industrial components provide stability. The outlook remains neutral, with opportunities tied to Japan’s industrial automation adoption and supply chain modernization.

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