investorscraft@gmail.com

Intrinsic ValueTachibana Eletech Co., Ltd. (8159.T)

Previous Close¥3,045.00
Intrinsic Value
Upside potential
Previous Close
¥3,045.00

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

Tachibana Eletech Co., Ltd. is a diversified technology trading company operating primarily in Japan with a growing international footprint. The company specializes in factory automation systems, semiconductors, electronic devices, building services systems, and manufacturing services, catering to industrial and commercial clients. Its product portfolio includes programmable controllers, inverters, industrial robots, semiconductors, and air-conditioning equipment, positioning it as a critical supplier in industrial automation and electronics. The company serves multiple high-growth sectors, including manufacturing, automotive, and infrastructure, leveraging its extensive distribution network and technical expertise. Tachibana Eletech differentiates itself through a hybrid model of trading and value-added services, offering integrated solutions that enhance operational efficiency for clients. Its long-standing presence since 1921 underscores its reliability, while strategic segment diversification mitigates sector-specific risks. The company’s overseas operations further bolster revenue streams, though domestic demand remains a key driver. Competitive pressures exist from global automation and semiconductor suppliers, but Tachibana Eletech maintains a strong regional foothold through localized service and technical support.

Revenue Profitability And Efficiency

Tachibana Eletech reported revenue of JPY 231.0 billion for FY 2024, with net income of JPY 8.5 billion, reflecting a net margin of approximately 3.7%. Operating cash flow stood at JPY 2.1 billion, though capital expenditures of JPY -918 million indicate restrained reinvestment. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost optimization and working capital management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 347.24 demonstrates stable earnings power, supported by diversified revenue streams. Capital efficiency appears balanced, with JPY 14.9 billion in cash and equivalents offset by JPY 14.6 billion in total debt. The modest operating cash flow relative to revenue suggests potential for enhanced capital allocation strategies.

Balance Sheet And Financial Health

Tachibana Eletech maintains a solid balance sheet, with cash reserves nearly matching total debt, indicating manageable leverage. The company’s liquidity position is adequate, supported by JPY 14.9 billion in cash and equivalents. Debt levels are reasonable relative to its JPY 58.1 billion market cap, reflecting prudent financial management.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s diversified segments suggest resilience. A dividend per share of JPY 100 signals a shareholder-friendly policy, though payout sustainability depends on future earnings stability. Overseas expansion could drive incremental growth, but domestic market conditions remain pivotal.

Valuation And Market Expectations

With a market cap of JPY 58.1 billion and a beta of 0.36, Tachibana Eletech is perceived as a low-volatility investment. The P/E ratio, derived from diluted EPS, implies modest market expectations. Valuation appears reasonable given its sector positioning, but further growth depends on industrial demand and international penetration.

Strategic Advantages And Outlook

Tachibana Eletech benefits from its entrenched market position, technical expertise, and diversified product offerings. Near-term challenges include competitive pressures and macroeconomic fluctuations, but its focus on automation and semiconductors aligns with long-term industrial trends. Strategic investments in high-growth segments and overseas markets could enhance future profitability.

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