investorscraft@gmail.com

Intrinsic ValueFujimi Incorporated (5384.T)

Previous Close¥2,730.00
Intrinsic Value
Upside potential
Previous Close
¥2,730.00

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

Fujimi Incorporated is a key player in the semiconductor industry, specializing in the production of high-precision synthetic abrasives and polishing materials essential for semiconductor manufacturing. The company’s product portfolio includes CMP slurries, lapping and polishing abrasives for silicon wafers, and specialty materials for hard disk drives, electronic components, and automotive applications. Its thermal spray materials cater to aerospace, energy, and chemical industries, reinforcing its diversified industrial footprint. Fujimi operates globally, with a strong presence in Japan, Asia, North America, and Europe, positioning itself as a critical supplier to the semiconductor supply chain. The company’s focus on precision and reliability has cemented its reputation among leading semiconductor manufacturers, making it a trusted partner in an industry where material quality directly impacts production efficiency and device performance. Fujimi’s ability to innovate and adapt to evolving technological demands in semiconductors and adjacent industries underscores its competitive edge in a highly specialized market.

Revenue Profitability And Efficiency

Fujimi reported revenue of ¥51.4 billion for FY 2024, with net income of ¥6.5 billion, reflecting a solid profitability margin. The company generated ¥7.5 billion in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures of ¥3.7 billion indicate ongoing investments in production capabilities, aligning with its growth strategy in precision abrasives and semiconductor materials.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥87.61 highlights its earnings strength, supported by a capital-efficient business model. With minimal total debt of ¥291 million and robust operating cash flow, Fujimi maintains a strong balance between reinvestment and financial stability, ensuring sustained profitability in a capital-intensive industry.

Balance Sheet And Financial Health

Fujimi’s financial health is robust, with cash and equivalents of ¥32.6 billion providing ample liquidity. The negligible debt level underscores a conservative financial structure, reducing leverage risk. This strong balance sheet positions the company to navigate cyclical industry demands while funding strategic initiatives.

Growth Trends And Dividend Policy

Fujimi’s growth is tied to semiconductor industry trends, with demand for its precision materials driven by advancements in chip manufacturing. The company’s dividend per share of ¥73.34 reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market capitalization of ¥134.8 billion and a beta of 0.28, Fujimi is perceived as a stable investment within the technology sector. The company’s valuation reflects its niche market position and consistent profitability, though it remains sensitive to semiconductor industry cycles.

Strategic Advantages And Outlook

Fujimi’s strategic advantages lie in its specialized product portfolio and global supply chain integration. The company is well-positioned to benefit from long-term semiconductor growth, though it must navigate competitive pressures and technological shifts. Its focus on innovation and operational efficiency will be critical to maintaining its market leadership.

Sources

Company filings, market 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