investorscraft@gmail.com

Intrinsic ValueHitachi, Ltd. (6501.T)

Previous Close¥5,361.00
Intrinsic Value
Upside potential
Previous Close
¥5,361.00

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

Hitachi, Ltd. operates as a diversified conglomerate with a strong presence in information technology, energy, industrial systems, mobility, and smart life solutions. The company generates revenue through a mix of hardware, software, and services, catering to sectors such as manufacturing, healthcare, transportation, and utilities. Its IT segment includes IoT solutions, servers, and consulting, while its energy division focuses on nuclear, wind, and grid management. Hitachi’s industrial systems encompass compressors, motors, and logistics equipment, reinforcing its role as a key infrastructure enabler. The company’s mobility segment, featuring elevators and rail systems, and its smart life division, offering home appliances and medical equipment, further diversify its revenue streams. Hitachi maintains a competitive edge through vertical integration, R&D investments, and a global footprint, positioning it as a leader in industrial automation and digital transformation. Its broad portfolio and long-standing reputation in high-tech and heavy industries provide resilience against sector-specific downturns.

Revenue Profitability And Efficiency

Hitachi reported revenue of JPY 9.78 trillion for FY2025, with net income of JPY 615.7 billion, reflecting a robust margin of approximately 6.3%. Operating cash flow stood at JPY 1.17 trillion, underscoring efficient cash generation. Capital expenditures of JPY 391.6 billion indicate sustained investment in growth initiatives, while maintaining healthy cash reserves of JPY 866.2 billion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 133.72 demonstrates solid earnings power, supported by diversified revenue streams and cost management. Hitachi’s ability to generate JPY 1.17 trillion in operating cash flow against JPY 391.6 billion in capex highlights strong capital efficiency, enabling reinvestment and shareholder returns.

Balance Sheet And Financial Health

Hitachi’s balance sheet remains sturdy, with JPY 866.2 billion in cash and equivalents against total debt of JPY 1.21 trillion, yielding a manageable net debt position. The company’s liquidity and diversified operations provide resilience, though its debt load warrants monitoring given macroeconomic uncertainties.

Growth Trends And Dividend Policy

Hitachi has demonstrated consistent growth in IT and energy solutions, driven by global demand for digital and green infrastructure. Its dividend per share of JPY 43 reflects a commitment to shareholder returns, though the payout ratio remains conservative, prioritizing reinvestment for long-term growth.

Valuation And Market Expectations

With a market cap of JPY 17.4 trillion and a beta of 0.47, Hitachi is viewed as a stable, low-volatility investment. The valuation reflects expectations of steady growth in industrial automation and energy transition, though competition in IT services and cyclical industrial demand pose risks.

Strategic Advantages And Outlook

Hitachi’s strengths lie in its diversified portfolio, technological expertise, and global scale. The company is well-positioned to benefit from trends in digitalization, renewable energy, and infrastructure modernization. However, execution risks in integrating acquisitions and macroeconomic headwinds in key markets could impact near-term 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