investorscraft@gmail.com

Intrinsic ValueSK-Electronics CO.,LTD. (6677.T)

Previous Close¥3,330.00
Intrinsic Value
Upside potential
Previous Close
¥3,330.00

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

SK-Electronics CO.,LTD. operates in the specialized niche of large-format photomasks, serving the display panel and semiconductor industries. The company’s core revenue model hinges on manufacturing high-precision photomasks used in LCDs, OLEDs, and other advanced display technologies, as well as semiconductor packaging and MEMS applications. Its diversified product portfolio also includes RFID solutions and healthcare devices like electrical stimulators and diagnostic tools, positioning it as a multifaceted technology provider. The company’s strategic focus on Japan and international markets allows it to cater to global demand for display and semiconductor components, leveraging its expertise in photomask fabrication. SK-Electronics differentiates itself through precision engineering and a commitment to innovation, particularly in emerging display technologies like OLEDs, which are gaining traction in consumer electronics. While the photomask market is highly specialized, the company’s ancillary healthcare and RFID segments provide additional revenue streams, mitigating sector-specific risks. Its Kyoto headquarters underscores its proximity to Japan’s robust semiconductor and electronics manufacturing ecosystem, reinforcing its market positioning as a reliable supplier to high-tech industries.

Revenue Profitability And Efficiency

SK-Electronics reported revenue of JPY 25.7 billion for FY 2024, with net income of JPY 2.29 billion, reflecting a healthy profit margin. The company’s operating cash flow of JPY 3.89 billion indicates strong operational efficiency, though capital expenditures of JPY -3.98 billion suggest significant reinvestment in production capabilities. Diluted EPS of JPY 220.62 underscores its earnings scalability relative to its modest market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability, with net income representing approximately 8.9% of revenue. Its capital efficiency is balanced, as reflected by its substantial cash reserves (JPY 12.48 billion) against minimal total debt (JPY 800 million), indicating prudent financial management and low leverage. The negative beta (-0.248) suggests defensive characteristics, potentially appealing to risk-averse investors.

Balance Sheet And Financial Health

SK-Electronics maintains a robust balance sheet, with JPY 12.48 billion in cash and equivalents against only JPY 800 million in total debt, yielding a net cash position. This liquidity provides flexibility for strategic investments or weathering industry downturns. The company’s low debt-to-equity ratio further underscores its financial stability and conservative capital structure.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for advanced display technologies and semiconductor components, with potential upside from its healthcare and RFID segments. Its dividend per share of JPY 109 signals a shareholder-friendly policy, supported by strong cash generation. However, high capital expenditures may limit near-term dividend growth as the company prioritizes reinvestment.

Valuation And Market Expectations

With a market capitalization of JPY 24.93 billion, SK-Electronics trades at a P/E ratio of approximately 10.9x, suggesting modest valuation relative to earnings. The negative beta implies lower correlation to broader market movements, potentially appealing to investors seeking defensive exposure to the technology hardware sector.

Strategic Advantages And Outlook

SK-Electronics benefits from its specialized expertise in photomasks and diversified revenue streams, including healthcare and RFID products. Its strong balance sheet and operational efficiency position it well for sustained growth, particularly as demand for advanced displays and semiconductors expands. However, reliance on cyclical industries necessitates careful monitoring of sector trends and competitive pressures.

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