investorscraft@gmail.com

Intrinsic ValueAXELL Corporation (6730.T)

Previous Close¥1,222.00
Intrinsic Value
Upside potential
Previous Close
¥1,222.00

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

AXELL Corporation operates in the semiconductor industry, specializing in the design, manufacture, and sale of integrated circuits (ICs) and printed circuit boards with embedded semiconductor ICs. The company primarily serves Japan's pachinko and pachi slot-machine markets with multifunction and LED driver LSI products, while also catering to industrial embedded systems with graphics LSIs. Beyond hardware, AXELL engages in R&D for graphics, sound, machine learning, and blockchain technologies, diversifying into software development, applied equipment, and informational services. Its niche focus on gaming and industrial applications positions it as a specialized player in Japan's semiconductor ecosystem, leveraging deep domain expertise to maintain a competitive edge. The company's secondary ventures, including secondhand trading and internet-based services, add supplementary revenue streams but remain peripheral to its core semiconductor business. AXELL's market position is bolstered by its vertical integration and technological specialization, though its reliance on Japan's gaming industry introduces sector-specific risks.

Revenue Profitability And Efficiency

AXELL reported revenue of JPY 17.57 billion for FY 2024, with net income of JPY 1.77 billion, reflecting a healthy net margin of approximately 10.1%. Operating cash flow stood at JPY 653 million, though capital expenditures were modest at JPY -108 million, indicating limited reinvestment. The company’s profitability metrics suggest efficient operations, supported by its focused product lines and low debt burden.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 161.42 underscores AXELL’s earnings power, driven by its high-margin semiconductor solutions. With no total debt and JPY 8.32 billion in cash and equivalents, the company exhibits strong capital efficiency and liquidity. Its asset-light model and minimal leverage enhance returns on equity, though growth opportunities may require higher capital allocation in the future.

Balance Sheet And Financial Health

AXELL’s balance sheet is robust, with JPY 8.32 billion in cash and zero debt, signaling exceptional financial health. This conservative structure provides flexibility for strategic investments or shareholder returns. The absence of leverage mitigates financial risk, though it may also reflect limited aggressive expansion initiatives.

Growth Trends And Dividend Policy

AXELL’s growth is tied to Japan’s gaming and industrial sectors, with limited disclosed expansion plans. The company paid a dividend of JPY 45 per share, indicating a commitment to shareholder returns. However, its low beta (0.215) suggests stability but may also imply slower growth relative to broader semiconductor peers.

Valuation And Market Expectations

With a market cap of JPY 10.17 billion, AXELL trades at a P/E ratio of approximately 5.7x, reflecting modest market expectations. Its niche focus and regional concentration may limit valuation premiums, though strong profitability and a debt-free balance sheet offer downside protection.

Strategic Advantages And Outlook

AXELL’s strategic advantages lie in its specialized semiconductor solutions and vertical integration within Japan’s gaming industry. The outlook remains stable, supported by steady demand from its core markets. Diversification into blockchain and machine learning R&D could unlock future growth, but execution risks persist. The company’s financial prudence positions it well for sustained profitability.

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