investorscraft@gmail.com

Intrinsic Value of Dexerials Corporation (4980.T)

Previous Close¥2,098.00
Intrinsic Value
Upside potential
Previous Close
¥2,098.00

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

Dexerials Corporation operates as a specialized manufacturer of advanced electronic and optical materials, serving high-growth industries such as consumer electronics, automotive, and renewable energy. The company’s core revenue model is driven by the sale of high-performance bonding materials, anisotropic conductive films, and optical components, which are critical for display technologies, semiconductor packaging, and energy-efficient applications. Dexerials has carved a niche in precision materials, leveraging its expertise in polymer science and nanotechnology to deliver solutions that enhance device performance and durability. Positioned as a key supplier to global electronics manufacturers, the company benefits from long-term relationships with Tier 1 clients, particularly in Japan and Asia. Its product portfolio, including UV-curable resins and thermal conductive sheets, addresses evolving demands for miniaturization and energy efficiency in electronics. Dexerials’ focus on R&D-intensive, high-margin products strengthens its competitive edge in a sector where technical barriers to entry are significant. The company’s rebranding from Sony Chemical & Information Device Corporation in 2012 reflects its strategic shift toward diversified, high-value materials beyond its legacy businesses.

Revenue Profitability And Efficiency

Dexerials reported revenue of JPY 105.2 billion for FY 2024, with net income of JPY 21.4 billion, reflecting a robust net margin of approximately 20.3%. Operating cash flow stood at JPY 27.5 billion, underscoring efficient working capital management. Capital expenditures of JPY 10.1 billion indicate sustained investment in production capacity and R&D, aligning with its focus on high-tech material solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 122.46 demonstrates strong earnings power, supported by its high-margin product mix and operational discipline. Dexerials’ capital efficiency is evident in its ability to generate substantial cash flow relative to its debt levels, with a conservative leverage profile that supports further growth initiatives.

Balance Sheet And Financial Health

Dexerials maintains a solid balance sheet, with JPY 37.4 billion in cash and equivalents against total debt of JPY 21.7 billion, indicating a healthy liquidity position. The modest debt-to-equity ratio suggests prudent financial management, providing flexibility for strategic investments or acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, supported by demand for advanced materials in electronics and renewable energy. Its dividend per share of JPY 58.0 reflects a commitment to shareholder returns, with a payout ratio that balances reinvestment needs and income distribution.

Valuation And Market Expectations

With a market capitalization of JPY 325.9 billion and a beta of 0.48, Dexerials is perceived as a relatively stable investment within the technology hardware sector. The valuation reflects expectations of steady growth, driven by its niche positioning and innovation-driven product pipeline.

Strategic Advantages And Outlook

Dexerials’ strategic advantages lie in its technical expertise, diversified product portfolio, and strong client relationships. The outlook remains positive, supported by secular trends in electronics miniaturization and renewable energy adoption, though macroeconomic volatility and supply chain risks warrant monitoring.

Sources

Company filings, Bloomberg

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