WATCH Toyoda Gosei Co., Ltd. (7282.T)
Consumer Cyclical · Auto Parts · JPX · Japan
52
Final Score
-43.8%
Margin of Safety
61
Quality Score
¥5,581
Current Price
¥654.4B
Market Cap
Key Metrics
Pe Ratio
11.31
Forward Pe
15.86
Pb Ratio
1.13
Ev Ebitda
4.75
Roe
12.0%
Gross Margin
16.4%
Operating Margin
7.6%
Net Margin
5.6%
Dividend Yield
187.0%
Debt To Equity
21.63
Current Ratio
1.78
Beta
0.59
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥3,105
Base
¥3,882
High
¥4,658
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
11.31
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
4.00
Fcf Lookback
4.00
Debt To Equity
0.22
Current Ratio
1.78
Dilution Cagr
-0.03
Stage B — Quality Score: 61/100
Stage C — Cyclicality: LOW
Normalized EPS
¥299.45
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 15.2 |
| Balance Sheet | 16.0 |
| Stability | 12.0 |
| Moat Proxies | 6.2 |
Top Drivers
- Adequate quality (score 61/100): meets minimum quality thresholds for the Graham-Buffett framework.
- Reasonable P/E of 11.3x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- Conservative leverage: D/E ratio of 0.22x 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 | ¥180.38 |
| 2023 | ¥951.9B | ¥115.6B | ¥35.1B | ¥16.0B | ¥123.61 |
| 2024 | ¥1.1T | ¥157.9B | ¥67.7B | ¥51.5B | ¥400.20 |
| 2025 | ¥1.1T | ¥160.3B | ¥59.8B | ¥36.3B | ¥N/A |
| 2026 | ¥1.1T | ¥186.2B | ¥79.6B | ¥62.0B | ¥493.62 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2022 | N/A | N/A | N/A |
| 2023 | ¥54.0B | ¥-46.1B | ¥7.8B |
| 2024 | ¥128.4B | ¥-46.7B | ¥81.7B |
| 2025 | ¥92.0B | ¥-58.4B | ¥33.6B |
| 2026 | ¥131.7B | ¥-57.4B | ¥74.2B |