WATCH Stanley Electric Co., Ltd. (6923.T)
Consumer Cyclical · Auto Parts · JPX · Japan
50
Final Score
-57.5%
Margin of Safety
54
Quality Score
¥3,553
Current Price
¥437.4B
Market Cap
Key Metrics
Pe Ratio
14.78
Forward Pe
14.05
Pb Ratio
0.95
Ev Ebitda
6.06
Roe
7.2%
Gross Margin
21.6%
Operating Margin
6.0%
Net Margin
5.8%
Dividend Yield
320.0%
Debt To Equity
36.00
Current Ratio
1.68
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥1,805
Base
¥2,256
High
¥2,708
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
14.78
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
4.00
Fcf Lookback
4.00
Debt To Equity
0.36
Current Ratio
1.68
Dilution Cagr
-0.09
Stage B — Quality Score: 54/100
Stage C — Cyclicality: LOW
Normalized EPS
¥174.74
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 13.4 |
| Balance Sheet | 16.0 |
| Stability | 12.0 |
| Moat Proxies | 5.8 |
Top Drivers
- Reasonable P/E of 14.8x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- Conservative leverage: D/E ratio of 0.36x is well within Graham's maximum of 1.0x, reducing insolvency risk.
- Low cyclicality: earnings are relatively stable and predictable, making intrinsic value estimates more reliable.
Top Risks
- No significant risks identified in this analysis.
Financial History
| Year | Revenue | Gross Profit | Operating Income | Net Income | EPS |
|---|---|---|---|---|---|
| 2022 | N/A | N/A | N/A | N/A | ¥133.73 |
| 2023 | ¥439.6B | ¥83.1B | ¥36.7B | ¥26.5B | ¥162.32 |
| 2024 | ¥472.4B | ¥82.9B | ¥35.8B | ¥26.5B | ¥162.41 |
| 2025 | ¥509.6B | ¥105.7B | ¥49.0B | ¥32.1B | ¥N/A |
| 2026 | ¥518.5B | ¥107.9B | ¥42.7B | ¥32.8B | ¥240.51 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2023 | ¥76.3B | ¥-36.3B | ¥40.0B |
| 2024 | ¥65.6B | ¥-27.1B | ¥38.5B |
| 2025 | ¥66.6B | ¥-45.6B | ¥21.0B |
| 2026 | ¥78.3B | ¥-57.6B | ¥20.7B |