The Discounted Cash Flow (DCF) valuation of Sanshin Electronics Co Ltd (8150.T) is 2,546.67 JPY. With the latest stock price at 2,381.00 JPY, the upside of Sanshin Electronics Co Ltd based on DCF is 7%.

Is 8150.T a buy or a sell?

Based on the latest price of 2,381.00 JPY and our DCF valuation, Sanshin Electronics Co Ltd (8150.T) is a buy. Buying 8150.T stocks now will result in a potential gain of 7%.

	Range	Selected
WACC / Discount Rate	4.9% - 6.2%	5.6%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	705.41 - 7,545.09	2,546.67
Upside	-70.4% - 216.9%	7.0%

2,381.00 JPY

Stock Price

2,546.67 JPY

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

8150.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)		Projections

	03-2025	03-2026	03-2027	03-2028	03-2029	03-2030

Revenue	157,342	165,151	179,155	194,482	214,014	232,669
% Growth	12%	5%	8%	9%	10%	9%

Cost of goods sold	(140,795)	(147,783)	(160,314)	(174,029)	(191,507)	(208,200)
% of Revenue	89%	89%	89%	89%	89%	89%

Selling, G&A expenses	(10,755)	(11,289)	(12,246)	(13,294)	(14,629)	(15,904)
% of Revenue	7%	7%	7%	7%	7%	7%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(862)	(905)	(982)	(1,065)	(1,172)	(1,275)
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(1,420)	(1,457)	(1,580)	(1,715)	(1,888)	(2,052)
Tax rate	29%	28%	28%	28%	28%	28%

Net profit	3,510	3,718	4,033	4,378	4,818	5,238
% Margin	2%	2%	2%	2%	2%	2%