investorscraft@gmail.com

Intrinsic ValueInaba Denki Sangyo Co.,Ltd. (9934.T)

Previous Close¥2,573.00
Intrinsic Value
Upside potential
Previous Close
¥2,573.00

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

Inaba Denki Sangyo Co., Ltd. operates as a key player in Japan's electrical equipment and materials sector, specializing in a diversified portfolio of products for residential, commercial, and industrial applications. The company generates revenue through the sale of electrical components, including light fittings, air conditioning systems, and wiring accessories, alongside proprietary brands like JAPPY and PATLITE. Its market position is reinforced by a focus on environmentally sustainable solutions, such as solar photovoltaic systems and LED lighting, aligning with Japan's push toward energy efficiency. Inaba Denki Sangyo differentiates itself through its integrated approach, combining product development with industrial solutions, catering to both traditional and digital infrastructure needs. The company's strong regional presence in Osaka and its long-standing history since 1938 contribute to its reputation as a reliable supplier in the industrials sector. Its niche expertise in multimedia-compatible wiring systems and control units further solidifies its competitive edge in a rapidly evolving technological landscape.

Revenue Profitability And Efficiency

Inaba Denki Sangyo reported revenue of JPY 345.4 billion for FY 2024, with net income of JPY 15.6 billion, reflecting a steady operational performance. The diluted EPS of JPY 276.41 indicates efficient earnings distribution among shareholders. Operating cash flow stood at JPY 15.1 billion, while capital expenditures were modest at JPY 1.96 billion, suggesting disciplined investment in growth initiatives. The company maintains a balanced approach to profitability and reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 4.5%, supported by its diversified product offerings and cost management. Capital efficiency is evident in its low debt levels (JPY 413 million) relative to its cash reserves (JPY 57.5 billion), providing financial flexibility. The focus on high-margin proprietary brands like PATLITE and INABA DENKO further enhances return on invested capital.

Balance Sheet And Financial Health

Inaba Denki Sangyo's balance sheet remains robust, with JPY 57.5 billion in cash and equivalents against minimal total debt (JPY 413 million), underscoring a strong liquidity position. The negligible leverage ratio reflects conservative financial management, reducing risk exposure. This stability supports the company's ability to fund organic growth and sustain dividend payments without reliance on external financing.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, with a dividend per share of JPY 130, reflecting a commitment to shareholder returns. Growth trends are supported by demand for energy-efficient solutions and digital infrastructure, though revenue growth may be tempered by Japan's mature market. Strategic investments in R&D and sustainable products could drive future expansion.

Valuation And Market Expectations

With a market capitalization of JPY 214.8 billion and a beta of 0.171, Inaba Denki Sangyo is perceived as a low-volatility investment in the industrials sector. The valuation reflects steady earnings and a conservative risk profile, though investor expectations may hinge on the company's ability to capitalize on Japan's energy transition and technological modernization.

Strategic Advantages And Outlook

Inaba Denki Sangyo benefits from its entrenched market position, diversified product lines, and focus on sustainability. The outlook is cautiously optimistic, with opportunities in green energy and smart infrastructure offset by competitive pressures. The company's financial discipline and innovation-driven strategy position it to navigate sectoral shifts effectively.

Sources

Company filings, Bloomberg

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