investorscraft@gmail.com

Intrinsic ValueCentral Automotive Products Ltd. (8117.T)

Previous Close¥2,090.00
Intrinsic Value
Upside potential
Previous Close
¥2,090.00

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

Central Automotive Products Ltd. operates as a key player in the global automotive parts distribution sector, specializing in the import, export, and wholesale of a diverse range of components. The company serves a broad international market with products including engine parts, chassis components, electrical systems, and air conditioning parts, positioning itself as a comprehensive supplier for automotive maintenance and repair. Its product portfolio, which includes shock absorbers, ignition coils, and CV joints, caters to both aftermarket and OEM demand, reinforcing its role in the supply chain. With a history dating back to 1943, the firm has established a strong reputation in Japan and beyond, leveraging its Osaka headquarters to efficiently manage logistics and distribution. The company’s focus on high-demand categories like filters, cooling systems, and brake components ensures steady revenue streams, while its global reach mitigates regional market risks. Central Automotive Products maintains a competitive edge through its diversified offerings and established distribution networks, making it a resilient player in the cyclical auto parts industry.

Revenue Profitability And Efficiency

Central Automotive Products reported revenue of JPY 39.3 billion for FY 2024, with net income reaching JPY 7.9 billion, reflecting a robust profit margin of approximately 20%. The company’s operating cash flow stood at JPY 7.6 billion, supported by efficient working capital management. Capital expenditures were modest at JPY 1.4 billion, indicating disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 430.84 underscores its strong earnings power, driven by a lean operational structure and effective cost controls. With no debt on its balance sheet and JPY 20.3 billion in cash reserves, Central Automotive Products demonstrates high capital efficiency, allowing it to fund growth and shareholder returns without leverage.

Balance Sheet And Financial Health

Central Automotive Products maintains a pristine balance sheet, with zero debt and JPY 20.3 billion in cash and equivalents, providing significant financial flexibility. This conservative capital structure positions the company well to navigate economic downturns or invest in strategic opportunities as they arise.

Growth Trends And Dividend Policy

The company’s growth appears stable, supported by consistent demand for automotive parts globally. Its dividend payout of JPY 30.37 per share reflects a commitment to returning capital to shareholders, though the yield remains moderate, aligning with its conservative financial strategy.

Valuation And Market Expectations

With a market capitalization of JPY 101.2 billion and a beta of 0.53, Central Automotive Products is viewed as a lower-risk investment within the cyclical auto parts sector. The valuation suggests market confidence in its steady profitability and resilient business model, though growth expectations appear tempered given the mature industry dynamics.

Strategic Advantages And Outlook

Central Automotive Products benefits from its long-standing industry presence, diversified product range, and debt-free balance sheet. The outlook remains stable, supported by global aftermarket demand and efficient operations. However, the company faces cyclical risks inherent to the automotive sector, requiring continued focus on cost management and supply chain resilience.

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