investorscraft@gmail.com

Intrinsic ValueSanko Gosei Ltd. (7888.T)

Previous Close¥963.00
Intrinsic Value
Upside potential
Previous Close
¥963.00

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

Sanko Gosei Ltd. operates as a specialized manufacturer of precision plastic components, serving diverse industries including automotive, office automation, air-conditioning, and medical equipment. The company’s core revenue model is built on high-precision injection molding and assembly of plastic parts, with a strong focus on automotive applications such as exterior and interior components, instrument panels, and functional parts. Its expertise in mold design and production further strengthens its competitive edge, enabling customized solutions for industrial and consumer applications. Sanko Gosei has established a niche in Japan and internationally by supplying critical components to OEMs in sectors requiring durability, heat resistance, and precision engineering. The company’s diversified product portfolio, spanning from printer components to medical equipment parts, mitigates sector-specific risks while reinforcing its role as a trusted supplier in industrial supply chains. Despite operating in a competitive market dominated by larger players, Sanko Gosei maintains relevance through technological specialization and long-term client relationships in the automotive and electronics sectors.

Revenue Profitability And Efficiency

In FY 2024, Sanko Gosei reported revenue of ¥93.8 billion, with net income of ¥2.6 billion, reflecting a net margin of approximately 2.8%. Operating cash flow stood at ¥5.7 billion, though capital expenditures of ¥4.9 billion indicate ongoing investments in production capacity. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost optimization given the capital-intensive nature of its operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥85.68 underscores its ability to generate earnings despite competitive pressures. However, the relatively low net income relative to revenue highlights margin compression, possibly due to raw material costs or pricing pressures in its key automotive segment. Capital efficiency is balanced, with reinvestment in molds and automation likely supporting long-term productivity.

Balance Sheet And Financial Health

Sanko Gosei’s balance sheet shows ¥9.96 billion in cash against ¥23.2 billion in total debt, indicating a leveraged but manageable position. The debt level suggests reliance on financing for growth, though liquidity appears sufficient given stable operating cash flows. The company’s financial health is typical for a mid-tier industrial supplier, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth trends are tied to demand from automotive and electronics sectors, with limited explicit guidance on expansion. The dividend payout of ¥20 per share reflects a conservative but stable policy, aligning with the company’s focus on reinvestment. Future growth may hinge on technological advancements and diversification into higher-margin segments like medical equipment.

Valuation And Market Expectations

With a market cap of ¥18.9 billion and a beta of 0.39, Sanko Gosei is perceived as a low-volatility player in the industrial components space. The valuation reflects modest growth expectations, likely factoring in sector cyclicality and the company’s niche positioning. Investors may view it as a stable, albeit unspectacular, industrial holding.

Strategic Advantages And Outlook

Sanko Gosei’s strategic advantages lie in its precision engineering capabilities and diversified client base. The outlook depends on automotive sector recovery and potential gains in automation-driven demand. Challenges include cost pressures and competition, but its specialization in high-tolerance components provides a defensible market position.

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