investorscraft@gmail.com

Intrinsic ValueOXIDE Corporation (6521.T)

Previous Close¥2,370.00
Intrinsic Value
Upside potential
Previous Close
¥2,370.00

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

OXIDE Corporation operates in the electrical equipment and parts industry, specializing in high-precision crystals, optical devices, and laser systems. The company serves niche markets requiring advanced optical measurement solutions, positioning itself as a specialized supplier in Japan's industrials sector. Its product portfolio includes components critical for scientific, medical, and industrial applications, though it faces competition from larger global players with broader R&D capabilities. OXIDE's market position is constrained by its modest scale and reliance on domestic demand, limiting its ability to compete on cost or innovation against multinational rivals. The company's focus on optical technologies provides differentiation, but its growth potential is tempered by the capital-intensive nature of its operations and cyclical industrial demand.

Revenue Profitability And Efficiency

OXIDE reported revenue of ¥8.39 billion for FY2025 but recorded a net loss of ¥2.70 billion, reflecting operational challenges. Negative diluted EPS of ¥243.91 and an operating cash flow of ¥885 million against capital expenditures of ¥1.71 billion suggest strained cash generation. The company's profitability metrics indicate inefficiencies, likely due to high fixed costs or pricing pressures in its core markets.

Earnings Power And Capital Efficiency

The company's negative earnings and elevated capital expenditures relative to operating cash flow highlight weak capital efficiency. With a diluted EPS deeply in negative territory, OXIDE's ability to generate returns on invested capital appears limited. The ¥1.04 billion in total debt further compounds these challenges, raising questions about its earnings recovery potential.

Balance Sheet And Financial Health

OXIDE's financial health is concerning, with ¥2.25 billion in cash against ¥10.37 billion in total debt, indicating a leveraged position. The negative net income and substantial capex outflows suggest liquidity risks, though the positive operating cash flow provides some near-term flexibility. Investors should monitor debt servicing capacity given the lack of profitability.

Growth Trends And Dividend Policy

No dividends were paid in FY2025, consistent with the company's loss-making position. Growth prospects appear muted due to the net income decline and high leverage, though the optical components market may offer long-term opportunities if OXIDE can improve operational efficiency. The absence of a dividend policy aligns with its need to conserve capital.

Valuation And Market Expectations

With a market cap of ¥16.11 billion and a beta of 1.26, OXIDE is priced with high volatility expectations. The negative earnings and elevated debt load likely weigh on investor sentiment, though the niche optical technology focus could attract speculative interest if sector demand improves.

Strategic Advantages And Outlook

OXIDE's specialization in optical devices provides a narrow competitive edge, but its outlook is clouded by financial distress and industry competition. Success hinges on cost restructuring and potential technological breakthroughs. The company's ability to navigate its debt burden while investing in R&D will be critical to reversing its current trajectory.

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