investorscraft@gmail.com

Intrinsic ValueSakae Electronics Corporation (7567.T)

Previous Close¥499.00
Intrinsic Value
Upside potential
Previous Close
¥499.00

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

Sakae Electronics Corporation operates in the electronic components industry, specializing in a diverse portfolio of products including switching power supplies, connectors, semiconductor sockets, and printed wiring boards. The company serves a broad range of industrial applications, from semiconductor manufacturing to medical equipment and logistics systems, positioning itself as a critical supplier in Japan's industrial supply chain. Its extensive product lineup caters to high-demand sectors such as ICT, automation, and infrastructure, reinforcing its role as a versatile component provider. Sakae Electronics differentiates itself through a comprehensive inventory of niche products like motion control systems and specialized connectors, which are essential for precision-driven industries. The company’s focus on both established and emerging industrial needs, including digital signage and LED lighting, allows it to maintain relevance in a competitive market. Headquartered in Tokyo, Sakae leverages its long-standing presence since 1967 to build trust with manufacturers and industrial clients, though it faces competition from larger global suppliers. Its market position is bolstered by its ability to offer tailored solutions for specialized applications, though scale remains a challenge compared to multinational rivals.

Revenue Profitability And Efficiency

Sakae Electronics reported revenue of JPY 8.37 billion for FY 2024, with net income of JPY 230.7 million, reflecting modest profitability in a competitive sector. The diluted EPS of JPY 45.29 indicates reasonable earnings per share, though operating cash flow of JPY 192.8 million suggests tighter liquidity relative to revenue. Capital expenditures were minimal at JPY -24.9 million, reflecting conservative reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche market focus, with net income margins around 2.8%. Its capital efficiency appears moderate, given the limited scale of operating cash flow relative to its revenue base. The absence of aggressive capex signals a focus on maintaining existing operations rather than expansion.

Balance Sheet And Financial Health

Sakae Electronics maintains a solid balance sheet, with JPY 1.6 billion in cash and equivalents against JPY 500 million in total debt, indicating strong liquidity. The low debt level relative to cash reserves suggests a conservative financial strategy, reducing leverage risk. This positions the company to weather cyclical downturns in the industrial sector.

Growth Trends And Dividend Policy

Growth trends appear muted, with no significant revenue or earnings spikes evident. The company offers a modest dividend of JPY 10 per share, reflecting a shareholder-friendly but cautious approach. Its focus on steady industrial demand rather than high-growth segments may limit near-term expansion opportunities.

Valuation And Market Expectations

With a market cap of JPY 2.24 billion, Sakae Electronics trades at a P/E ratio of approximately 9.7, suggesting modest market expectations. The beta of 0.6 indicates lower volatility compared to the broader market, aligning with its stable but slow-growth profile. Investors likely view it as a defensive industrial play.

Strategic Advantages And Outlook

Sakae’s strategic advantage lies in its diversified product range and deep industrial relationships. However, its outlook is tempered by limited scale and reliance on Japan’s industrial sector. The company may benefit from incremental demand in automation and ICT, but global competition and niche focus could cap upside potential.

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