investorscraft@gmail.com

Intrinsic ValueSukegawa Electric Co., Ltd. (7711.T)

Previous Close¥7,890.00
Intrinsic Value
Upside potential
Previous Close
¥7,890.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sukegawa Electric Co., Ltd. operates in the electrical equipment and parts industry, specializing in energy and industrial systems. The company generates revenue through the manufacturing and sale of mineral insulated cables, temperature sensors, micro heaters, vacuum components, and molten metal systems. Its products cater to industrial plants, vacuum technology applications, and energy-related facilities, positioning it as a niche provider of specialized components in Japan's industrial sector. Sukegawa Electric serves a diverse clientele, including manufacturers and energy sector players, leveraging its technical expertise in high-precision components. The company’s market position is reinforced by its long-standing presence since 1949 and its focus on innovation in electromagnetic and thermal solutions. While it operates in a competitive landscape dominated by larger industrial suppliers, Sukegawa differentiates itself through tailored solutions for vacuum and high-temperature applications, ensuring steady demand from specialized industrial and energy customers.

Revenue Profitability And Efficiency

Sukegawa Electric reported revenue of ¥4.96 billion for the fiscal year ending September 2024, with net income of ¥637.9 million, reflecting a net margin of approximately 12.9%. Operating cash flow stood at ¥202.6 million, though capital expenditures were modest at ¥84.8 million, indicating disciplined investment in maintaining production capabilities. The company’s profitability metrics suggest efficient cost management in its niche market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥115.68 underscores its ability to generate earnings from its operational base. With a beta of -0.247, Sukegawa exhibits low correlation to broader market movements, which may appeal to investors seeking stability. However, its capital efficiency is tempered by moderate debt levels, requiring careful balance between growth investments and financial prudence.

Balance Sheet And Financial Health

Sukegawa Electric holds ¥229.7 million in cash and equivalents against total debt of ¥1.13 billion, indicating a leveraged but manageable position. The debt-to-equity ratio suggests reliance on borrowing, though the company’s consistent profitability provides a cushion for servicing obligations. Its financial health is stable, supported by steady cash generation and controlled capex.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with revenue and net income reflecting incremental gains. The company pays a dividend of ¥36 per share, signaling a commitment to shareholder returns despite its smaller scale. Future growth may hinge on expanding its product applications in energy and industrial automation, though no aggressive expansion plans are evident.

Valuation And Market Expectations

With a market cap of ¥10.81 billion, Sukegawa trades at a P/E ratio derived from its modest earnings. The negative beta suggests it is viewed as a defensive play, likely due to its stable industrial niche. Market expectations seem aligned with steady, low-volatility performance rather than high growth.

Strategic Advantages And Outlook

Sukegawa’s strategic advantages lie in its specialized product portfolio and entrenched relationships in Japan’s industrial sector. The outlook remains stable, with potential upside from increased demand for precision components in energy and advanced manufacturing. However, reliance on domestic markets and limited scale may constrain rapid expansion.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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