investorscraft@gmail.com

Intrinsic ValueTazmo Co., Ltd. (6266.T)

Previous Close¥2,536.00
Intrinsic Value
Upside potential
Previous Close
¥2,536.00

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

Tazmo Co., Ltd. operates in the semiconductor manufacturing equipment sector, specializing in hardware and precision components critical for semiconductor and LCD production. The company’s core revenue model is driven by the sale of clean transfer systems, UV irradiation systems, and precision molding dies, alongside automation solutions like robots for semiconductor fabrication. Serving global markets, Tazmo leverages its expertise in high-precision engineering to cater to manufacturers requiring advanced, contamination-free production environments. Positioned as a niche player, the company competes by offering specialized equipment that enhances yield and efficiency in semiconductor fabrication, a sector with high barriers to entry due to technological complexity. Its diversified product portfolio, spanning semiconductor and LCD manufacturing tools, provides resilience against cyclical demand fluctuations. Tazmo’s focus on R&D and long-standing industry relationships since its 1972 founding underpin its reputation for reliability in Japan and select international markets.

Revenue Profitability And Efficiency

Tazmo reported revenue of ¥35.9 billion for FY2024, with net income of ¥4.2 billion, reflecting a robust net margin of approximately 11.8%. Operating cash flow stood at ¥7.5 billion, significantly exceeding capital expenditures of ¥1.2 billion, indicating efficient cash generation. The company’s ability to convert revenue into free cash flow underscores operational discipline in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of ¥289.94 highlights Tazmo’s earnings power, supported by a capital-light model relative to peers, as evidenced by moderate capex. The firm’s focus on high-margin precision equipment and automation solutions enhances return on invested capital, though its beta of 1.51 suggests higher volatility tied to semiconductor industry cycles.

Balance Sheet And Financial Health

Tazmo maintains a solid liquidity position with ¥10.3 billion in cash against ¥8.8 billion of total debt, yielding a conservative net cash position. The balance sheet reflects prudent leverage management, with debt levels comfortably covered by operating cash flows, providing flexibility for strategic investments or downturns.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s exposure to global semiconductor demand aligns with long-term industry expansion. A dividend of ¥33 per share signals a commitment to shareholder returns, though the payout ratio remains modest, prioritizing reinvestment in innovation and market expansion.

Valuation And Market Expectations

At a market cap of ¥26.4 billion, Tazmo trades at a P/E of approximately 6.2x based on FY2024 earnings, suggesting undervaluation relative to sector peers. The elevated beta implies market expectations of cyclical sensitivity, potentially pricing in near-term semiconductor equipment demand variability.

Strategic Advantages And Outlook

Tazmo’s strategic advantages lie in its specialized product suite and entrenched client relationships within Japan’s tech manufacturing ecosystem. The outlook hinges on sustained semiconductor capex growth, though diversification into LCD and automation markets mitigates concentration risks. Execution on R&D and international penetration will be critical to capitalize on secular demand for advanced fabrication tools.

Sources

Company filings, Tokyo Stock Exchange disclosures

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