investorscraft@gmail.com

Intrinsic ValueW-SCOPE Corporation (6619.T)

Previous Close¥169.00
Intrinsic Value
Upside potential
Previous Close
¥169.00

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

W-SCOPE Corporation operates in the electrical equipment and parts industry, specializing in the production of plastic films and sheets, with a core focus on separators for lithium-ion secondary batteries. The company serves a global market, including Japan, Korea, the United States, and Europe, positioning itself as a key supplier in the growing battery materials sector. Its revenue model is driven by demand from battery manufacturers, particularly in the electric vehicle and energy storage industries, where high-performance separators are critical for safety and efficiency. W-SCOPE competes in a niche but rapidly expanding market, leveraging its technical expertise in polymer films to differentiate itself from larger industrial conglomerates. The company’s strategic focus on lithium-ion battery components aligns with global trends toward electrification and renewable energy adoption, though it faces challenges from raw material costs and competitive pricing pressures. Its market position is bolstered by its specialized product line, but scalability and profitability remain key hurdles in a capital-intensive industry.

Revenue Profitability And Efficiency

W-SCOPE reported revenue of JPY 31.0 billion for FY 2025, reflecting its role in the battery materials supply chain. However, the company posted a net loss of JPY 3.7 billion, indicating margin pressures amid high capital expenditures and operational costs. Operating cash flow of JPY 4.0 billion suggests some liquidity, but negative earnings per share (JPY -67.6) highlights ongoing profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS underscore weak earnings power, likely due to elevated production costs and competitive pricing in the separator market. Capital expenditures of JPY -28.2 billion signal heavy investment in capacity expansion, which may improve future efficiency but currently strains financial performance. Operating cash flow remains positive, providing a buffer against short-term liquidity risks.

Balance Sheet And Financial Health

W-SCOPE’s balance sheet shows JPY 262 million in cash and equivalents against total debt of JPY 8.3 billion, indicating moderate leverage but limited liquidity. The high capex outlay suggests aggressive growth investments, which could pressure debt levels further. The absence of dividends aligns with its reinvestment strategy but may deter income-focused investors.

Growth Trends And Dividend Policy

Growth is driven by demand for lithium-ion battery components, though recent losses suggest execution risks. The company has suspended dividends (JPY 0 per share) to prioritize capital allocation toward expansion. Long-term prospects depend on scaling production and achieving cost efficiencies in a competitive global market.

Valuation And Market Expectations

With a market cap of JPY 14.4 billion and a beta of 0.31, W-SCOPE is viewed as a relatively low-volatility play in the industrials sector. However, its negative earnings and high capex may weigh on valuation multiples until profitability improves. Investors likely price in future growth from battery material demand.

Strategic Advantages And Outlook

W-SCOPE’s specialization in battery separators provides a technological edge, but its outlook hinges on overcoming cost challenges and scaling profitably. The global shift toward electrification offers tailwinds, but execution risks and capital intensity remain critical watchpoints. Strategic partnerships or vertical integration could enhance its competitive position.

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