investorscraft@gmail.com

Intrinsic ValueAdvantest Corporation (6857.T)

Previous Close¥25,505.00
Intrinsic Value
Upside potential
Previous Close
¥25,505.00

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

Advantest Corporation is a leading player in the semiconductor testing equipment industry, specializing in advanced test systems for SoC and memory semiconductors. The company operates through three core segments: Semiconductor and Component Test Systems, Mechatronics Systems, and Services & Support. Its revenue model is driven by capital expenditures in semiconductor manufacturing, with key customers including fabless firms, foundries, and test houses globally. Advantest holds a strong competitive position due to its technological expertise in high-precision testing, reinforced by strategic collaborations like its partnership with STMicroelectronics for automated test cells and PDF Solutions for cloud-based software. The company serves a geographically diverse clientele across Japan, Asia, the U.S., and Europe, benefiting from secular growth in semiconductor demand. Its mechatronics segment further diversifies revenue streams with handlers and interfaces critical for device testing workflows. Advantest’s R&D focus on nano-technology and measurement innovations underscores its commitment to maintaining technological leadership in a cyclical industry.

Revenue Profitability And Efficiency

Advantest reported robust revenue of ¥779.7 billion for FY2025, with net income reaching ¥161.2 billion, reflecting a healthy net margin of approximately 20.7%. The company generated ¥286 billion in operating cash flow, demonstrating efficient conversion of revenue into cash. Capital expenditures were modest at ¥19.4 billion, indicating disciplined investment relative to its cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥218.01, underscoring strong earnings power. The company’s capital efficiency is evident in its ability to sustain high profitability while maintaining relatively low leverage, with total debt at ¥93.5 billion against cash reserves of ¥262.5 billion.

Balance Sheet And Financial Health

Advantest maintains a solid balance sheet with ¥262.5 billion in cash and equivalents, providing ample liquidity. Total debt of ¥93.5 billion is manageable, resulting in a net cash position. The company’s financial health is further supported by consistent operating cash flow generation.

Growth Trends And Dividend Policy

Advantest’s growth is tied to semiconductor industry cycles, with long-term demand drivers like AI and IoT supporting sustained expansion. The company offers a dividend of ¥39 per share, reflecting a balanced approach to capital allocation between growth investments and shareholder returns.

Valuation And Market Expectations

With a market cap of ¥5 trillion and a beta of 0.557, Advantest is valued as a stable player in the semiconductor equipment sector. The market likely prices in its cyclical exposure but rewards its technological leadership and diversified revenue streams.

Strategic Advantages And Outlook

Advantest’s strategic advantages lie in its R&D focus, partnerships, and global footprint. The outlook remains positive, driven by semiconductor industry growth, though cyclicality and competition pose risks. Its collaborations and innovation pipeline position it well for long-term relevance.

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