Previous Close | ¥2,098.00 |
Intrinsic Value | ¥1,329.06 |
Upside potential | -37% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
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 |