investorscraft@gmail.com

Intrinsic ValueSanshin Electronics Co., Ltd. (8150.T)

Previous Close¥3,125.00
Intrinsic Value
Upside potential
Previous Close
¥3,125.00

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

Sanshin Electronics Co., Ltd. operates as a key distributor and developer of electronic components and IT solutions in Japan and internationally. The company specializes in integrated circuits, semiconductor elements, and general electronic components, catering to industries such as office automation, communications, and broadcasting. Its diversified revenue streams include hardware sales, software development, and IT infrastructure services, positioning it as a versatile player in the semiconductor and technology services sector. Sanshin serves a broad clientele, including leading electronics manufacturers, media companies, and government institutions, leveraging its technical expertise and long-standing industry relationships. The company’s focus on high-value solutions, such as cloud computing, security, and video systems, enhances its competitive edge in a rapidly evolving digital landscape. With a strong presence in Japan and selective international operations, Sanshin balances stability in domestic demand with growth opportunities in emerging tech applications.

Revenue Profitability And Efficiency

Sanshin Electronics reported revenue of ¥140.2 billion for FY 2024, with net income of ¥2.74 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥5.74 billion, indicating efficient cash generation relative to its capital expenditures of ¥469 million. The company’s ability to maintain positive cash flow while investing selectively underscores its disciplined financial management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥224.61 demonstrates its earnings power, supported by a diversified product and service portfolio. Sanshin’s capital efficiency is evident in its balanced approach to reinvestment, with limited capex relative to operating cash flow, allowing for sustained profitability without excessive leverage.

Balance Sheet And Financial Health

Sanshin’s balance sheet shows ¥8.79 billion in cash and equivalents against total debt of ¥24.14 billion, indicating a manageable leverage position. The company’s liquidity appears adequate, with debt levels reflecting its strategic investments in growth areas while maintaining financial stability.

Growth Trends And Dividend Policy

Growth trends are steady, supported by demand for electronic components and IT solutions. Sanshin’s dividend policy, with a payout of ¥135 per share, reflects a commitment to shareholder returns while retaining capital for strategic initiatives. The company’s moderate growth trajectory aligns with its focus on sustainable profitability.

Valuation And Market Expectations

With a market cap of ¥26.65 billion and a beta of 0.295, Sanshin is perceived as a lower-risk investment in the technology sector. The market appears to value its stable earnings and niche market position, though growth expectations remain tempered given its mature industry focus.

Strategic Advantages And Outlook

Sanshin’s strategic advantages lie in its diversified offerings and strong client relationships in Japan’s tech and media sectors. The outlook remains stable, with potential growth driven by digital transformation trends, though competition and macroeconomic factors could pose challenges. The company’s focus on high-margin solutions and operational efficiency positions it well for sustained performance.

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