investorscraft@gmail.com

Intrinsic ValueLEC, Inc. (7874.T)

Previous Close¥1,028.00
Intrinsic Value
Upside potential
Previous Close
¥1,028.00

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

LEC, Inc. operates in the consumer cyclical sector, specializing in household products under the furnishings, fixtures, and appliances industry. The company’s diversified product portfolio includes sanitary items, kitchenware, laundry solutions, and cosmetics, catering to everyday domestic needs. With a strong presence in Japan, LEC leverages its manufacturing and export capabilities to serve both local and international markets. The company’s focus on functional and affordable household essentials positions it as a reliable player in a competitive but stable industry. LEC’s long-standing reputation since its founding in 1979 underscores its ability to adapt to consumer trends while maintaining consistent demand for its core offerings. Its headquarters in Tokyo further reinforces its strategic access to domestic distribution networks and export logistics.

Revenue Profitability And Efficiency

LEC reported revenue of JPY 60.8 billion for FY 2024, with net income of JPY 796 million, reflecting modest profitability in a cost-sensitive market. The company’s operating cash flow of JPY 5.9 billion indicates reasonable operational efficiency, though capital expenditures of JPY 2.8 billion suggest ongoing investments in production or distribution capabilities. The diluted EPS of JPY 22.66 highlights earnings stability despite competitive pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin margins, as evidenced by its net income representing approximately 1.3% of revenue. However, its strong cash position (JPY 33.0 billion) relative to total debt (JPY 44.3 billion) suggests prudent liquidity management. The balance between reinvestment and debt servicing will be critical for sustaining capital efficiency in a low-growth environment.

Balance Sheet And Financial Health

LEC maintains a solid balance sheet with JPY 33.0 billion in cash and equivalents, providing a buffer against its JPY 44.3 billion total debt. The net debt position of JPY 11.3 billion is manageable, supported by stable cash flows. The company’s financial health appears resilient, though leverage metrics warrant monitoring given the cyclical nature of its sector.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and net income reflecting the challenges of a mature market. The dividend payout of JPY 20 per share signals a commitment to shareholder returns, though yield sustainability depends on maintaining profitability. Expansion into adjacent product categories or geographies could be a potential growth lever, but no significant initiatives are evident from available data.

Valuation And Market Expectations

With a market capitalization of JPY 40.6 billion, LEC trades at a modest valuation, reflecting its niche positioning and limited growth prospects. The beta of 0.307 indicates low volatility relative to the broader market, aligning with its stable but unexciting financial profile. Investor expectations are likely tempered by the company’s steady but slow-moving trajectory.

Strategic Advantages And Outlook

LEC’s strategic advantages lie in its established brand, diversified product range, and operational stability. However, the outlook remains cautious due to sector saturation and margin pressures. The company’s ability to innovate or expand its market reach will determine whether it can outperform its current valuation. Near-term performance is expected to remain consistent with historical trends.

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