investorscraft@gmail.com

Intrinsic ValueMipox Corporation (5381.T)

Previous Close¥528.00
Intrinsic Value
Upside potential
Previous Close
¥528.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mipox Corporation operates in the specialty chemicals sector, focusing on precision polishing products and surface treatment solutions. The company serves diverse industries, including semiconductors, hard-disk manufacturing, automotive, and aerospace, leveraging its expertise in abrasive materials, functional films, and polishing technologies. Its product portfolio spans polishing films, slurries, inspection equipment, and contract R&D services, positioning it as a niche provider of high-precision surface finishing solutions. Mipox competes in a highly technical market where performance and reliability are critical, catering to manufacturers requiring ultra-fine polishing for advanced materials. While its global footprint is limited compared to multinational peers, its specialization in Japan and select international markets allows for deep customer relationships. The company’s shift from Nihon Micro Coating to Mipox in 2013 reflects its evolution toward integrated surface-processing solutions, though it faces stiff competition from larger chemical and materials firms.

Revenue Profitability And Efficiency

Mipox reported revenue of JPY 9.35 billion for FY 2024, but net income was negative JPY 409 million, reflecting operational challenges. The diluted EPS of -JPY 28.7 underscores profitability pressures, likely due to rising input costs or competitive pricing. Operating cash flow of JPY 452 million suggests some liquidity generation, though capital expenditures of JPY -604 million indicate ongoing investments in capacity or R&D.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting revenue to profit, possibly due to margin compression or fixed-cost burdens. With a high debt-to-equity ratio implied by JPY 6.37 billion in total debt, capital efficiency is strained. The modest operating cash flow relative to debt suggests limited near-term earnings power to deleverage.

Balance Sheet And Financial Health

Mipox holds JPY 2.69 billion in cash against JPY 6.37 billion in total debt, indicating a leveraged position. The negative net income further strains liquidity, though the cash balance provides a short-term buffer. Investors should monitor refinancing risks given the debt load and inconsistent profitability.

Growth Trends And Dividend Policy

Despite financial headwinds, Mipox maintains a JPY 10 per share dividend, signaling commitment to shareholders. Growth prospects hinge on demand for precision polishing in semiconductors and displays, but recent losses suggest execution risks. The dividend yield may be unsustainable if profitability does not recover.

Valuation And Market Expectations

At a market cap of JPY 6.85 billion, the stock trades at a depressed valuation, reflecting skepticism about turnaround potential. The beta of 0.544 indicates lower volatility than the broader market, possibly due to its niche positioning. Investors likely await clearer signs of margin improvement.

Strategic Advantages And Outlook

Mipox’s deep expertise in polishing technologies offers differentiation, but macroeconomic and competitive pressures pose challenges. A return to profitability depends on cost controls and demand recovery in key sectors. Strategic partnerships or technological breakthroughs could revive growth, but near-term uncertainty persists.

Sources

Company filings, Tokyo Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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