investorscraft@gmail.com

Intrinsic ValueTechno Quartz Inc. (5217.T)

Previous Close¥5,600.00
Intrinsic Value
Upside potential
Previous Close
¥5,600.00

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

Techno Quartz Inc. operates in the semiconductor and display manufacturing supply chain, specializing in high-precision quartz glass, silicon, and ceramic components critical for fabrication equipment and laboratory instruments. The company’s product portfolio includes quartz rings, furnace tubes, reactors, and spectral photometer cells, catering to the stringent demands of microchip production and analytical applications. Its subsidiary status under GL Sciences Inc. provides stability while allowing focused innovation in ultra-precision machining and protective coatings like CVD Yttria. Positioned as a niche supplier, Techno Quartz serves Japan’s advanced manufacturing sector, where its expertise in materials science and cleaning solutions supports semiconductor lithography and display panel production. The company’s market position hinges on technical differentiation, with its fluorocarbon resin coatings and micro-reactor machining addressing specialized industrial needs. While smaller than global competitors, its regional integration and precision capabilities allow it to maintain steady demand from equipment manufacturers reliant on high-purity components.

Revenue Profitability And Efficiency

For FY 2024, Techno Quartz reported revenue of ¥17.1 billion, with net income of ¥2.7 billion, reflecting a robust net margin of approximately 16%. Operating cash flow stood at ¥2.1 billion, though capital expenditures of ¥1.3 billion indicate ongoing investments in production capabilities. The diluted EPS of ¥705.77 underscores efficient earnings conversion despite sector-wide cyclical pressures.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its net income representing a meaningful return on its market capitalization (~12.6%). Capital efficiency is moderated by significant capex, likely directed toward maintaining precision manufacturing standards. The absence of detailed ROIC data suggests reliance on qualitative assessments of its niche technology investments.

Balance Sheet And Financial Health

Techno Quartz holds ¥4.0 billion in cash against ¥4.1 billion of total debt, indicating a balanced but leveraged position. The near-parity suggests liquidity management is critical, though the stable cash flow from operations provides a buffer. The semiconductor industry’s cyclicality necessitates prudent balance sheet management to weather demand fluctuations.

Growth Trends And Dividend Policy

Growth is tied to semiconductor equipment demand, with dividends of ¥260 per share signaling a shareholder-friendly approach (~37% payout ratio based on EPS). The lack of explicit revenue growth figures requires monitoring of industry capex trends, particularly in Japan’s domestic semiconductor expansion initiatives, which could drive future orders.

Valuation And Market Expectations

At a market cap of ¥21.7 billion, the stock trades at ~8x FY 2024 revenue and ~7.9x net income, aligning with niche semiconductor suppliers. The beta of 0.571 suggests lower volatility than the broader market, possibly reflecting stable demand from entrenched industrial clients.

Strategic Advantages And Outlook

Techno Quartz’s technical expertise in quartz and ceramic components provides a defensible niche, though reliance on the semiconductor cycle poses risks. Strategic focus on ultra-precision solutions and coatings may offset commoditization pressures. The outlook depends on Japan’s semiconductor reshoring efforts and the company’s ability to scale its high-margin offerings.

Sources

Company filings, 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