Previous Close | ¥3,350.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
AIMECHATEC, Ltd. operates in the specialized niche of flat panel display and semiconductor manufacturing equipment, serving high-precision industrial applications. The company’s core revenue model revolves around the development, production, and sale of advanced systems such as vacuum assembling modules, encapsulation lines for QD/OLED displays, and RGB ink-jet printing solutions. These products cater to manufacturers requiring nano-level precision in display and semiconductor fabrication, positioning AIMECHATEC as a critical supplier in Japan’s high-tech manufacturing ecosystem. The company also offers lifecycle support services, including maintenance, R&D collaboration, and training, which enhance customer retention and recurring revenue streams. While its market is highly specialized, AIMECHATEC competes on technological differentiation and reliability, though it faces pressure from larger global players in semiconductor and display equipment. Its focus on niche applications, such as medical sensor forming systems, provides some insulation from broader market volatility.
In FY 2024, AIMECHATEC reported revenue of ¥15.42 billion, with net income of ¥111.7 million, reflecting thin margins in its capital-intensive sector. The diluted EPS of ¥19.11 underscores modest earnings power, while negative operating cash flow (-¥1.13 billion) and significant capital expenditures (-¥886 million) highlight reinvestment needs. The company’s efficiency metrics suggest challenges in converting revenue into sustainable cash generation.
AIMECHATEC’s earnings are constrained by high operational costs and competitive pressures, as seen in its low net income relative to revenue. Capital efficiency appears strained, with negative free cash flow due to heavy equipment investments. The company’s ability to scale profitability hinges on higher utilization of its specialized systems and aftermarket service monetization.
The balance sheet shows ¥2.87 billion in cash against ¥6.28 billion in total debt, indicating moderate leverage. Liquidity is manageable, but debt servicing could pressure cash flows if revenue stagnates. The capital structure reflects the cyclical nature of equipment manufacturing, requiring prudent liquidity management.
Growth is likely tied to adoption of next-gen displays (e.g., QD-OLED) and semiconductor advancements. A dividend of ¥45 per share suggests a commitment to shareholder returns, though payout sustainability depends on earnings recovery. The company’s cyclical exposure may limit consistent dividend growth.
At a market cap of ¥18.05 billion, the stock trades at a moderate valuation, with a beta of 0.809 indicating lower volatility than the broader market. Investors likely price in niche expertise but remain cautious about margin expansion and cash flow stability.
AIMECHATEC’s strengths lie in its precision engineering and Japan-based manufacturing expertise, though global competition and R&D costs pose risks. The outlook depends on demand for advanced display tech and semiconductor equipment, with aftermarket services offering a stabilizing revenue stream. Execution on cost control and innovation will be critical.
Company description, financials, and market data sourced from publicly disclosed filings and 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 |