WATCH Hikari Tsushin, Inc. (9435.T)
Industrials · Conglomerates · JPX · Japan
46
Final Score
-86.7%
Margin of Safety
57
Quality Score
¥40,210
Current Price
¥1.8T
Market Cap
Key Metrics
Pe Ratio
11.70
Forward Pe
18.00
Pb Ratio
1.40
Ev Ebitda
18.26
Roe
14.5%
Gross Margin
48.7%
Operating Margin
15.2%
Net Margin
21.0%
Dividend Yield
198.0%
Debt To Equity
86.27
Current Ratio
2.11
Beta
0.26
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥17,231
Base
¥21,539
High
¥25,846
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
11.70
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
4.00
Fcf Lookback
4.00
Debt To Equity
0.86
Current Ratio
2.11
Dilution Cagr
-0.01
Stage B — Quality Score: 57/100
Stage C — Cyclicality: MED
Normalized EPS
¥2,721.14
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 14.2 |
| Balance Sheet | 15.0 |
| Stability | 8.2 |
| Moat Proxies | 5.1 |
Top Drivers
- Reasonable P/E of 11.7x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- Conservative leverage: D/E ratio of 0.86x is well within Graham's maximum of 1.0x, reducing insolvency risk.
Top Risks
- Moderate cyclicality (Cyclical sector: Industrials) — earnings may fluctuate.
Financial History
| Year | Revenue | Gross Profit | Operating Income | Net Income | EPS |
|---|---|---|---|---|---|
| 2022 | N/A | N/A | N/A | N/A | ¥N/A |
| 2023 | ¥644.0B | ¥297.3B | ¥68.5B | ¥91.3B | ¥2,032.98 |
| 2024 | ¥601.9B | ¥315.2B | ¥94.5B | ¥122.2B | ¥2,747.44 |
| 2025 | ¥686.6B | ¥343.3B | ¥105.0B | ¥117.5B | ¥2,667.29 |
| 2026 | ¥734.8B | ¥364.0B | ¥116.7B | ¥151.0B | ¥3,436.87 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2022 | ¥51.0B | ¥-18.0B | ¥33.0B |
| 2023 | ¥54.8B | ¥-18.3B | ¥36.5B |
| 2024 | ¥130.2B | ¥-18.3B | ¥111.9B |
| 2025 | ¥84.8B | ¥-21.6B | ¥63.3B |