investorscraft@gmail.com

Intrinsic ValueShikino High-Tech CO.,LTD. (6614.T)

Previous Close¥755.00
Intrinsic Value
Upside potential
Previous Close
¥755.00

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

Shikino High-Tech CO.,LTD. operates in the semiconductor and microelectronics industry, specializing in post-production semiconductor testing equipment and image processing solutions. The company’s core revenue model is driven by its diversified product portfolio, including semiconductor burn-in systems, IC testers, and industrial cameras for applications in vending machines, robotics, medical equipment, and surveillance. Its embedded camera modules and IoT communication solutions further strengthen its position in industrial automation and smart devices. Shikino High-Tech serves a broad clientele across Japan, leveraging its expertise in LSI design, testing solutions, and electronic equipment manufacturing. The company’s niche focus on high-precision testing and imaging technologies positions it as a critical supplier in the semiconductor value chain, though it faces competition from larger global players. Its ability to offer customized solutions, including DMS & EMS services, provides a competitive edge in specialized industrial applications. The firm’s historical roots and rebranding in 1992 reflect its evolution toward high-tech solutions, reinforcing its reputation in Japan’s electronics sector.

Revenue Profitability And Efficiency

Shikino High-Tech reported revenue of JPY 7.09 billion for FY 2024, with net income of JPY 509.6 million, translating to a diluted EPS of JPY 115.24. Operating cash flow stood at JPY 495.2 million, while capital expenditures were JPY 305.6 million, indicating moderate reinvestment. The company maintains a stable operational framework, though its profitability margins may reflect competitive pressures in the semiconductor testing segment.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines, with semiconductor testing and imaging solutions contributing significantly. Its capital efficiency is evident in its ability to generate positive operating cash flow, though its modest net income suggests room for margin improvement. The firm’s focus on high-value testing equipment and customized solutions enhances its return on invested capital.

Balance Sheet And Financial Health

Shikino High-Tech’s balance sheet shows JPY 508.5 million in cash and equivalents against total debt of JPY 585.6 million, indicating a manageable leverage position. The company’s financial health is stable, with sufficient liquidity to meet short-term obligations. Its asset-light model in testing solutions and rentals supports a balanced capital structure.

Growth Trends And Dividend Policy

Growth trends are tied to demand for semiconductor testing and industrial imaging, though cyclicality in the semiconductor sector may impact performance. The company pays a dividend of JPY 15 per share, reflecting a conservative but shareholder-friendly policy. Its ability to expand into IoT and automation solutions could drive future growth.

Valuation And Market Expectations

With a market cap of JPY 4.78 billion and a beta of 1.098, Shikino High-Tech is viewed as moderately volatile relative to the market. Investors likely price in its niche expertise but remain cautious about its exposure to semiconductor industry cycles. The stock’s valuation reflects its small-cap status and specialized market positioning.

Strategic Advantages And Outlook

Shikino High-Tech’s strategic advantages lie in its specialized testing equipment and industrial imaging solutions, which cater to high-growth sectors like automation and IoT. The outlook depends on semiconductor demand and its ability to innovate in precision testing. Expansion into adjacent markets and partnerships could enhance long-term prospects.

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