investorscraft@gmail.com

Intrinsic ValueSocionext Inc. (6526.T)

Previous Close¥2,061.50
Intrinsic Value
Upside potential
Previous Close
¥2,061.50

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

Socionext Inc. is a specialized semiconductor company focused on designing, developing, and manufacturing system-on-chip (SoC) solutions for diverse industries, including automotive, data center & networking, and smart devices. The company operates through a dual revenue model, offering both application-specific standard products (ASSPs) and custom SoC solutions tailored to client needs. Its product portfolio spans radar sensors, image and video processing, digital TV, and IoT communication, positioning it as a key player in high-performance computing and embedded systems. Socionext differentiates itself through integrated development support, subsystem services, and IP macro services, enabling clients to optimize their semiconductor solutions. The company serves a global customer base, leveraging its expertise in SoC design and manufacturing to address complex technological demands in automotive ADAS, medical imaging, and cloud infrastructure. With its headquarters in Yokohama, Japan, Socionext benefits from proximity to Asia's semiconductor supply chain while competing with larger global peers through niche specialization and tailored solutions.

Revenue Profitability And Efficiency

Socionext reported revenue of JPY 188.5 billion for FY2025, with net income of JPY 19.6 billion, reflecting a net margin of approximately 10.4%. The company generated JPY 31.9 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of JPY 16.6 billion indicate ongoing investments in R&D and manufacturing capabilities to sustain its technological edge.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 108.73 underscores its earnings power, supported by a capital-light business model that emphasizes design and development over heavy manufacturing. With minimal total debt of JPY 1.3 billion and robust cash reserves of JPY 72.8 billion, Socionext maintains strong capital efficiency and flexibility for strategic initiatives.

Balance Sheet And Financial Health

Socionext's balance sheet is notably healthy, with JPY 72.8 billion in cash and equivalents against negligible debt, resulting in a net cash position. This financial stability provides ample liquidity for R&D, acquisitions, or shareholder returns. The low debt-to-equity ratio highlights a conservative financial strategy, reducing exposure to macroeconomic volatility.

Growth Trends And Dividend Policy

The company has demonstrated disciplined growth, balancing reinvestment with shareholder returns, as evidenced by a dividend per share of JPY 50. Its focus on high-growth segments like automotive and data center SoCs positions it to capitalize on increasing demand for advanced semiconductor solutions. Future growth may hinge on expanding its custom SoC offerings and penetrating emerging markets.

Valuation And Market Expectations

With a market cap of JPY 353.5 billion, Socionext trades at a P/E ratio of approximately 18x, reflecting investor confidence in its niche expertise and profitability. The low beta of 0.427 suggests relative resilience to market fluctuations, aligning with its stable cash flow generation and specialized market positioning.

Strategic Advantages And Outlook

Socionext's strategic advantages lie in its deep SoC expertise, diversified industry applications, and asset-light model. The outlook remains positive, driven by secular trends in automotive electrification, AI-driven computing, and IoT proliferation. However, competition from larger semiconductor firms and cyclical demand fluctuations pose ongoing challenges.

Sources

Company filings, Bloomberg

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