investorscraft@gmail.com

Intrinsic ValueOhashi Technica Inc. (7628.T)

Previous Close¥1,145.00
Intrinsic Value
Upside potential
Previous Close
¥1,145.00

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

Ohashi Technica Inc. operates as a specialized manufacturer and distributor of precision automotive components, serving global markets including Japan, the Americas, and Europe. The company’s core revenue model hinges on the development and sale of high-performance parts such as engine and transmission components, brake systems, and IT device hinges. Its product portfolio also includes niche offerings like precision oil pump shafts and piezo injector components for diesel engines, catering to both automotive and industrial applications. Positioned in the competitive industrial distribution sector, Ohashi Technica leverages its engineering expertise and long-standing relationships with automakers to maintain a stable market presence. While not a dominant player, its focus on precision manufacturing and diversified geographic footprint provides resilience against regional demand fluctuations. The company’s logistics and import/export operations further supplement its core manufacturing business, enhancing supply chain efficiency.

Revenue Profitability And Efficiency

Ohashi Technica reported revenue of JPY 39.2 billion for FY 2024, with net income of JPY 1.0 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 2.7 billion, supported by efficient working capital management. Capital expenditures of JPY 1.1 billion indicate ongoing investments in production capabilities, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 75.07 underscores its ability to generate earnings despite operating in a capital-intensive industry. With minimal total debt (JPY 280 million) and a strong cash position (JPY 20.8 billion), Ohashi Technica demonstrates prudent capital allocation, prioritizing liquidity and financial flexibility over aggressive leverage.

Balance Sheet And Financial Health

Ohashi Technica’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. This conservative financial structure, coupled with negligible leverage, positions the company to weather economic downturns and invest opportunistically. The low beta (0.128) further reflects its stability relative to broader market volatility.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with the mature automotive components sector. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 68, offering a reasonable yield given its market capitalization. Future growth may hinge on expanding its precision components into emerging automotive technologies.

Valuation And Market Expectations

With a market cap of JPY 25.0 billion, Ohashi Technica trades at a moderate valuation, reflecting its niche positioning and steady cash flows. Investors likely view it as a low-risk play in the industrials sector, with limited exposure to cyclical downturns due to its diversified customer base.

Strategic Advantages And Outlook

Ohashi Technica’s strengths lie in its engineering expertise, long-term customer relationships, and conservative financial management. The outlook remains stable, though growth opportunities may emerge from advancements in automotive electrification and precision manufacturing. The company’s ability to adapt to evolving industry trends will be critical for sustained performance.

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