investorscraft@gmail.com

Intrinsic ValueTECHNO ASSOCIE Co., Ltd. (8249.T)

Previous Close¥1,693.00
Intrinsic Value
Upside potential
Previous Close
¥1,693.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TECHNO ASSOCIE Co., Ltd. operates as a diversified industrial distributor, specializing in fasteners, processed components, and advanced materials across multiple high-growth sectors. The company serves critical industries such as automotive, consumer electronics, construction, and industrial automation, leveraging its extensive product portfolio to meet precision manufacturing demands. Its offerings range from high-strength screws and anti-corrosion fasteners to specialized adhesives, noise-damage-prevention materials, and components for medical equipment, positioning it as a solutions provider for complex industrial applications. As a subsidiary of Sumitomo Electric Industries, TECHNO ASSOCIE benefits from integrated supply chain advantages and R&D synergies, enhancing its competitive edge in Japan’s industrial distribution sector. The company’s focus on high-performance materials and energy-efficient solutions aligns with global trends toward lightweighting and sustainability in manufacturing. Its presence in automotive structural parts and smart device components further underscores its role as a key supplier to OEMs and Tier-1 manufacturers.

Revenue Profitability And Efficiency

In FY2022, TECHNO ASSOCIE reported revenue of ¥86.0 billion, with net income of ¥2.4 billion, reflecting a net margin of approximately 2.8%. Operating cash flow was negative at ¥-785 million, partly due to working capital adjustments, while capital expenditures totaled ¥-1.8 billion, indicating ongoing investments in operational capabilities. The company’s diluted EPS stood at ¥129.9, demonstrating modest but stable earnings power.

Earnings Power And Capital Efficiency

The company’s capital efficiency is supported by its asset-light distribution model, though negative operating cash flow in FY2022 suggests temporary liquidity pressures. With a beta of 0.34, TECHNO ASSOCIE exhibits lower volatility compared to broader markets, reflecting its stable industrial customer base. Its ability to maintain profitability despite sector-wide supply chain disruptions highlights resilient pricing and cost management.

Balance Sheet And Financial Health

TECHNO ASSOCIE maintains a conservative balance sheet, with ¥14.8 billion in cash and equivalents against total debt of ¥1.3 billion, indicating strong liquidity. The low leverage ratio underscores financial flexibility, though the negative operating cash flow warrants monitoring for sustained working capital efficiency. The company’s net cash position provides a buffer against cyclical downturns.

Growth Trends And Dividend Policy

Growth is driven by demand for specialized industrial components, particularly in automotive and electronics. The company paid a dividend of ¥38 per share, translating to a payout ratio of approximately 29% of diluted EPS, signaling a commitment to shareholder returns. Its long-term prospects are tied to advancements in lightweight materials and automation solutions.

Valuation And Market Expectations

With a market cap of ¥31.6 billion, the stock trades at a P/E of around 13x FY2022 earnings, aligning with industrial distribution peers. The low beta suggests investors view it as a defensive play within the sector, with valuation reflecting steady but moderate growth expectations.

Strategic Advantages And Outlook

TECHNO ASSOCIE’s strategic advantages include its diversified product suite, Sumitomo Electric’s backing, and exposure to high-value industrial niches. Near-term challenges include supply chain normalization and input cost inflation, but its focus on high-margin specialty materials and energy-efficient solutions positions it for sustained relevance in evolving manufacturing landscapes.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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