investorscraft@gmail.com

Intrinsic ValueRyoyo Electro Corporation (8068.T)

Previous Close¥3,965.00
Intrinsic Value
Upside potential
Previous Close
¥3,965.00

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

Ryoyo Electro Corporation operates as a specialized electronics trading company, focusing on the distribution of semiconductors, ICT products, and embedded devices across Japan and Asia. The company serves as a critical intermediary in the technology supply chain, offering a diverse portfolio including analog and power semiconductors, logic and memory components, as well as PC/server/network equipment and software solutions. Its engineering support services further enhance its value proposition, catering to manufacturers and developers in need of technical expertise. Positioned within the competitive technology distributors sector, Ryoyo Electro differentiates itself through a combination of product breadth, regional market penetration, and customer-centric services. The company’s long-standing presence since 1961 underscores its established relationships with suppliers and clients, reinforcing its stability in a volatile semiconductor market. While it faces competition from global distributors, its focus on Asia and embedded systems provides a niche advantage. The shift toward digital transformation and IoT adoption in the region presents growth opportunities, though supply chain disruptions remain a key risk.

Revenue Profitability And Efficiency

For FY 2024, Ryoyo Electro reported revenue of ¥124.1 billion, with net income of ¥7.0 billion, reflecting a net margin of approximately 5.7%. Operating cash flow stood at ¥9.1 billion, indicating healthy cash generation relative to earnings. Capital expenditures were modest at ¥454 million, suggesting a capital-light model focused on inventory and working capital management rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥347.06 demonstrates its ability to translate revenue into shareholder returns efficiently. With a beta of 0.21, Ryoyo Electro exhibits lower volatility compared to the broader market, likely due to its stable distributor role in the semiconductor ecosystem. The absence of significant capex highlights its reliance on turnover efficiency rather than asset-intensive operations.

Balance Sheet And Financial Health

Ryoyo Electro maintains a balanced financial position, with ¥10.2 billion in cash and equivalents against ¥27.8 billion in total debt. The debt level appears manageable given its cash flow generation, though liquidity metrics would benefit from further disclosure. The company’s working capital dynamics are pivotal given its inventory-driven business model.

Growth Trends And Dividend Policy

The company’s dividend payout of ¥180 per share signals a commitment to returning capital, supported by consistent profitability. Growth prospects hinge on regional demand for semiconductors and embedded systems, though cyclicality in the sector may lead to fluctuating performance. Its low beta suggests resilience, but top-line expansion will depend on market share gains or broader industry tailwinds.

Valuation And Market Expectations

At a market cap of ¥80.1 billion, Ryoyo Electro trades at a P/E of approximately 11.4x, aligning with niche distributors in stable markets. Investors likely price in moderate growth expectations, balancing its steady cash flows against limited scalability in a fragmented industry. The low beta may appeal to risk-averse investors seeking tech exposure without high volatility.

Strategic Advantages And Outlook

Ryoyo Electro’s strengths lie in its entrenched Asian distribution network and diversified semiconductor portfolio. However, its reliance on supplier relationships and regional demand exposes it to supply chain risks. The company is well-positioned to benefit from secular trends like IoT and automation, but execution and competitive pressures will determine its ability to capitalize on these opportunities.

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