investorscraft@gmail.com

Intrinsic ValueFurukawa Electric Co., Ltd. (5801.T)

Previous Close¥13,530.00
Intrinsic Value
Upside potential
Previous Close
¥13,530.00

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

Furukawa Electric Co., Ltd. operates as a diversified industrial manufacturer with a strong presence in telecommunications, energy, automotive, and electronics sectors. The company’s core revenue model is built on supplying high-performance infrastructure products, including optical fiber cables, power distribution systems, and automotive wire harnesses, which are critical for modern connectivity and energy transmission. Its operations are segmented into Infrastructure, Electronics & Automotive Systems, Functional Products, and Service and Developments, reflecting a balanced exposure to both cyclical and defensive end markets. Furukawa Electric holds a competitive edge in optical fiber technology and automotive components, benefiting from long-term trends in 5G deployment, electrification, and smart infrastructure. The company’s global footprint and R&D focus position it as a key supplier to telecom operators, automakers, and industrial clients, though it faces pricing pressure in commoditized segments. Its market position is reinforced by strategic partnerships and a reputation for reliability in mission-critical applications.

Revenue Profitability And Efficiency

Furukawa Electric reported revenue of ¥1.06 trillion for FY2024, with net income of ¥6.51 billion, reflecting modest profitability in a competitive environment. Operating cash flow stood at ¥31.9 billion, though capital expenditures of ¥36.4 billion indicate ongoing investments in capacity and technology. The diluted EPS of ¥92.39 suggests efficient capital allocation, but margins remain constrained by input costs and sector-specific headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio, with stable demand from infrastructure and automotive sectors. However, ROIC metrics are likely tempered by high debt levels (¥345.6 billion) and cyclical demand fluctuations. Operating cash flow covers interest obligations, but sustained capex may pressure free cash flow generation in the near term.

Balance Sheet And Financial Health

Furukawa Electric’s balance sheet shows ¥48.9 billion in cash against ¥345.6 billion in total debt, indicating leveraged but manageable liquidity. The debt-to-equity ratio warrants monitoring, though the company’s established market position and long-term contracts provide revenue stability. Asset turnover efficiency is typical for capital-intensive industrials.

Growth Trends And Dividend Policy

Growth is driven by global infrastructure upgrades and automotive electrification, though near-term revenue expansion may be muted. The dividend payout of ¥120 per share reflects a commitment to shareholder returns, with a yield aligned with sector peers. Future dividend sustainability hinges on margin improvement and debt reduction.

Valuation And Market Expectations

At a market cap of ¥459.3 billion, Furukawa Electric trades at a moderate valuation, with a beta of 0.359 suggesting lower volatility than the broader market. Investors likely price in steady demand for its core products but remain cautious about margin recovery and geopolitical supply chain risks.

Strategic Advantages And Outlook

The company’s strategic advantages include technological leadership in optical fiber and automotive components, coupled with a global customer base. Long-term outlook is tied to infrastructure investment cycles and EV adoption, though near-term challenges include cost inflation and competitive pressures. Diversification and R&D focus position it for resilient performance.

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