investorscraft@gmail.com

Intrinsic ValueAdtec Plasma Technology Co., Ltd. (6668.T)

Previous Close¥1,607.00
Intrinsic Value
Upside potential
Previous Close
¥1,607.00

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

Adtec Plasma Technology Co., Ltd. specializes in the design, manufacture, and sale of RF plasma generators, matching units, and digital RF power tracers, primarily serving the semiconductor and LCD panel manufacturing industries in Japan. The company's product portfolio includes radio frequency plasma generators, automatic impedance matching boxes, and DC power supply products, which are critical components in advanced manufacturing processes. Adtec Plasma Technology has established itself as a niche player in the industrial equipment sector, leveraging its technical expertise to cater to high-precision applications. The company's focus on RF and plasma technology positions it within a specialized segment of the electrical equipment market, where demand is driven by advancements in semiconductor fabrication and display technologies. Its market position is reinforced by its long-standing presence since 1985 and its ability to provide integrated technical support alongside its hardware offerings. While the company operates in a competitive space dominated by larger multinational firms, its targeted approach and deep domain knowledge allow it to maintain relevance in Japan's industrial supply chain.

Revenue Profitability And Efficiency

Adtec Plasma Technology reported revenue of JPY 11.3 billion for the fiscal year ending August 2024, with net income of JPY 1.21 billion, reflecting a net margin of approximately 10.7%. The company generated JPY 3.03 billion in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures stood at JPY 927 million, indicating moderate reinvestment needs relative to its cash flow generation.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 141.73 highlights its earnings power, supported by its specialized product offerings and technical services. With a market capitalization of JPY 10.2 billion, Adtec Plasma Technology operates with a focused capital structure, balancing debt and equity to sustain its niche operations. Its ability to maintain profitability in a cyclical industry underscores its operational discipline.

Balance Sheet And Financial Health

Adtec Plasma Technology holds JPY 6.39 billion in cash and equivalents, against total debt of JPY 13.22 billion, reflecting a leveraged but manageable financial position. The company's liquidity appears adequate, with operating cash flow covering interest obligations and supporting ongoing operations. Its balance sheet reflects the capital-intensive nature of its industry, with investments in R&D and manufacturing capabilities.

Growth Trends And Dividend Policy

The company's growth is tied to the semiconductor and display manufacturing sectors, which are subject to cyclical demand. Adtec Plasma Technology has maintained a dividend payout, with a dividend per share of JPY 21, signaling a commitment to shareholder returns despite its moderate growth profile. Its ability to sustain dividends will depend on maintaining profitability in a competitive and technology-driven market.

Valuation And Market Expectations

With a beta of 1.264, Adtec Plasma Technology exhibits higher volatility compared to the broader market, reflecting its exposure to cyclical industrial demand. The company's valuation metrics suggest investors price it as a specialized industrial player with moderate growth expectations, balancing its niche expertise against sector-wide competitive pressures.

Strategic Advantages And Outlook

Adtec Plasma Technology's strategic advantage lies in its deep technical expertise in RF and plasma technologies, which are critical for advanced manufacturing processes. The company's outlook is cautiously optimistic, dependent on sustained demand from semiconductor and display manufacturers. Its ability to innovate and adapt to evolving industry standards will be key to maintaining its market position.

Sources

Company filings, market data

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