investorscraft@gmail.com

Intrinsic ValueMaxell, Ltd. (6810.T)

Previous Close¥2,215.00
Intrinsic Value
Upside potential
Previous Close
¥2,215.00

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

Maxell, Ltd. operates as a diversified technology company with a strong focus on energy products, industrial materials, and consumer electronics. The company’s core revenue streams stem from its battery solutions, including primary and rechargeable batteries, as well as advanced energy storage technologies like all-solid-state batteries. Additionally, Maxell provides optical components, adhesive tapes, and RFID systems, catering to industrial and commercial applications. Its consumer segment includes audio equipment, projectors, and health and beauty care appliances, positioning it as a niche player in Japan’s competitive electronics market. Maxell’s diversified product portfolio allows it to serve both B2B and B2C markets, leveraging its legacy brand recognition and technological expertise in energy storage. While it faces competition from larger global electronics firms, Maxell maintains a stable market position through specialized offerings like precision components and functional materials. The company’s focus on innovation, particularly in battery technology, provides a competitive edge in sectors demanding reliable energy solutions.

Revenue Profitability And Efficiency

Maxell reported revenue of JPY 129.8 billion for the fiscal year ending March 2025, with net income of JPY 4.09 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 9.84 billion, though capital expenditures of JPY 8.21 billion indicate ongoing investments in production and R&D. The company’s ability to generate positive cash flow while maintaining profitability underscores its operational efficiency in a competitive industry.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 93.12, Maxell demonstrates consistent earnings power, supported by its diversified product lines. The company’s capital efficiency is evident in its ability to balance reinvestment (notably in battery technology) with profitability. However, its relatively low net income margin suggests room for improvement in cost management or higher-margin product expansion.

Balance Sheet And Financial Health

Maxell maintains a solid balance sheet with JPY 33.07 billion in cash and equivalents against total debt of JPY 18.84 billion, indicating a healthy liquidity position. The manageable debt level and strong cash reserves provide financial flexibility, reducing near-term solvency risks. This stability supports continued R&D and potential strategic investments.

Growth Trends And Dividend Policy

Growth trends appear steady, with the company focusing on advanced battery technologies and industrial materials. Maxell’s dividend payout of JPY 50 per share reflects a commitment to shareholder returns, though its yield remains modest. Future growth may hinge on scaling high-potential segments like all-solid-state batteries and renewable energy solutions.

Valuation And Market Expectations

With a market cap of JPY 74.82 billion and a beta of 0.372, Maxell is viewed as a lower-risk investment within the technology sector. The valuation suggests moderate market expectations, likely tied to its niche positioning and steady but not explosive growth prospects. Investors may value its stability and innovation potential in energy storage.

Strategic Advantages And Outlook

Maxell’s strategic advantages lie in its specialized battery technologies and diversified industrial applications. The outlook remains cautiously optimistic, with opportunities in renewable energy and advanced materials. However, competition and margin pressures in consumer electronics could pose challenges. Success will depend on leveraging R&D to differentiate its offerings in high-growth niches.

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