Previous Close | ¥6,216.00 |
Intrinsic Value | ¥3,052.63 |
Upside potential | -51% |
Data is not available at this time.
Ibiden Co., Ltd. operates as a diversified manufacturer specializing in advanced electronic and ceramic products, serving global markets across multiple industries. The company's Electronics segment focuses on high-performance IC package substrates and printed circuit boards, critical components for data centers, automotive electronics, and consumer devices. Its Ceramics segment produces diesel particulate filters, SCR catalyst substrates, and other specialized ceramic solutions for automotive and industrial applications, positioning Ibiden as a key supplier in emission control technologies. The Construction segment complements its industrial portfolio with decorative laminates and facility design services. With a century-long legacy, Ibiden has established itself as a technologically driven player, leveraging its expertise in materials science to address evolving demands in semiconductor packaging, clean energy, and automotive efficiency. The company maintains a competitive edge through R&D investments and strategic partnerships, particularly in Asia and North America, where its substrates and filters are integral to next-generation mobility and computing infrastructure.
For FY2024, Ibiden reported revenue of ¥370.5 billion, with net income of ¥31.5 billion, reflecting a net margin of approximately 8.5%. Operating cash flow stood at ¥145.2 billion, underscoring robust cash generation capabilities. Capital expenditures of ¥85.5 billion indicate sustained investment in production capacity, likely targeting high-growth areas like semiconductor substrates and automotive ceramics.
Diluted EPS of ¥224.86 demonstrates solid earnings power, supported by the company's focus on high-margin electronic components. The balance between operating cash flow and capex suggests disciplined capital allocation, with free cash flow potential supporting further R&D or shareholder returns.
Ibiden maintains a strong liquidity position with ¥443.6 billion in cash and equivalents against ¥343.7 billion of total debt, yielding a conservative net cash position. This financial flexibility supports ongoing investments and mitigates cyclical risks inherent in its end markets.
The company's growth is tied to secular trends in semiconductor packaging and emission regulations, with dividends of ¥40 per share reflecting a moderate payout ratio. Future expansion may hinge on adoption of its substrates in AI/data center applications and stricter global emissions standards.
At a market cap of ¥726 billion, Ibiden trades at ~19x FY2024 net income, aligning with peers in specialty materials. The beta of 0.632 suggests lower volatility than the broader market, possibly due to its diversified industrial exposure.
Ibiden's dual focus on electronics and ceramics provides resilience across cycles, while its technological leadership in substrates and filters positions it for structural growth. Near-term challenges include raw material costs and capex execution, but long-term drivers like electrification and compute demand remain compelling.
Company filings, Bloomberg market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |