investorscraft@gmail.com

Intrinsic Value of Ibiden Co.,Ltd. (4062.T)

Previous Close¥6,216.00
Intrinsic Value
Upside potential
Previous Close
¥6,216.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount