investorscraft@gmail.com

Intrinsic ValueEiwa Corporation (9857.T)

Previous Close¥2,668.00
Intrinsic Value
Upside potential
Previous Close
¥2,668.00

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

Eiwa Corporation is a specialized trading company operating in Japan’s industrial instrumentation and equipment sector. The company provides a diverse portfolio of high-precision measuring instruments, including pressure sensors, flow meters, and environmental monitors, alongside industrial machinery and communication systems. Its revenue model is built on supplying critical measurement and analytical solutions to industries such as chemicals, energy, food and beverage, and government agencies, positioning it as a key intermediary in Japan’s industrial supply chain. Eiwa’s market position is reinforced by its long-standing expertise, dating back to its founding in 1947, and its ability to integrate advanced technologies like fuel cells and wireless communication systems into its product offerings. While it operates in a competitive space dominated by larger multinational players, Eiwa differentiates itself through niche specialization, technical support, and a strong domestic distribution network. The company’s focus on environmental monitoring and industrial automation aligns with broader trends toward sustainability and Industry 4.0, providing growth opportunities in Japan’s evolving industrial landscape.

Revenue Profitability And Efficiency

Eiwa Corporation reported revenue of JPY 43.3 billion for FY 2024, with net income of JPY 1.67 billion, reflecting a net margin of approximately 3.9%. The company’s diluted EPS stood at JPY 263.56, indicating stable profitability. Operating cash flow was JPY 683.9 million, though capital expenditures were minimal at JPY -14 million, suggesting efficient capital deployment with limited reinvestment needs in the near term.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, supported by its diversified industrial customer base and recurring demand for measurement solutions. With a low beta of 0.365, Eiwa exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. Its capital efficiency is underscored by a strong cash position (JPY 6.55 billion) relative to modest total debt (JPY 518.8 million), indicating prudent financial management.

Balance Sheet And Financial Health

Eiwa maintains a robust balance sheet, with cash and equivalents of JPY 6.55 billion significantly outweighing its total debt of JPY 518.8 million. This conservative leverage profile enhances financial flexibility and reduces liquidity risks. The company’s asset-light model, combined with low debt levels, positions it well to navigate economic fluctuations without significant solvency concerns.

Growth Trends And Dividend Policy

Growth trends appear steady, supported by demand for industrial automation and environmental monitoring solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 80, reflecting a payout ratio that balances reinvestment needs and returns to investors. However, revenue growth may be constrained by Japan’s mature industrial market unless Eiwa expands into adjacent sectors or geographies.

Valuation And Market Expectations

With a market capitalization of JPY 13.99 billion, Eiwa trades at a P/E ratio of approximately 8.4x based on FY 2024 earnings. This valuation suggests modest market expectations, likely reflecting its niche positioning and slower-growth industry. Investors may view the stock as a stable, low-beta holding rather than a high-growth opportunity.

Strategic Advantages And Outlook

Eiwa’s strategic advantages lie in its deep industry expertise, long-term customer relationships, and focus on precision instrumentation. The outlook remains stable, with potential upside from increased adoption of IoT-enabled industrial devices and environmental regulations driving demand for monitoring solutions. However, competition and Japan’s economic stagnation pose risks to sustained growth.

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