investorscraft@gmail.com

Intrinsic ValueMicronics Japan Co., Ltd. (6871.T)

Previous Close¥8,920.00
Intrinsic Value
Upside potential
Previous Close
¥8,920.00

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

Micronics Japan Co., Ltd. operates in the semiconductor and flat panel display (FPD) testing equipment industry, specializing in precision measurement and inspection solutions. The company’s core revenue model revolves around the development and sale of high-performance probe cards, semiconductor test equipment, and automated optical inspection systems under brands like PIXQUIRE and Gaterumph. These products cater to semiconductor manufacturers and display panel producers, ensuring quality control and efficiency in production processes. Micronics Japan holds a niche position in the global market, leveraging its technological expertise to serve clients worldwide. Its focus on R&D and precision engineering allows it to compete with larger players by addressing specialized testing needs in advanced semiconductor nodes and high-resolution displays. The company’s Musashino headquarters serves as a hub for innovation, reinforcing its reputation as a reliable supplier in a highly cyclical and competitive industry.

Revenue Profitability And Efficiency

In FY 2022, Micronics Japan reported revenue of JPY 44.3 billion, with net income reaching JPY 7.5 billion, reflecting a robust profitability margin. The company’s operating cash flow stood at JPY 8.4 billion, indicating efficient cash generation despite capital expenditures of JPY 3.8 billion. These figures underscore its ability to maintain profitability while investing in future growth.

Earnings Power And Capital Efficiency

Micronics Japan demonstrated strong earnings power with diluted EPS of JPY 195.43, supported by its high-margin testing equipment business. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its modest debt levels, with total debt at JPY 1.3 billion against cash reserves of JPY 21.6 billion.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with JPY 21.6 billion in cash and equivalents, providing ample liquidity. Total debt is minimal at JPY 1.3 billion, resulting in a conservative leverage profile. This financial stability positions Micronics Japan to weather industry downturns and capitalize on growth opportunities.

Growth Trends And Dividend Policy

Micronics Japan has shown consistent growth in its core markets, supported by technological advancements in semiconductor and FPD testing. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of JPY 70 in FY 2022. This balanced approach aligns with its growth investments and financial prudence.

Valuation And Market Expectations

With a market capitalization of JPY 137.3 billion and a beta of 1.26, Micronics Japan is viewed as a moderately volatile player in the semiconductor equipment sector. Investors likely price in its niche expertise and cyclical exposure, balancing growth potential against industry fluctuations.

Strategic Advantages And Outlook

Micronics Japan’s strategic advantages lie in its specialized testing solutions and strong R&D focus. The outlook remains positive, driven by demand for advanced semiconductor and display technologies, though the company must navigate supply chain challenges and competitive pressures to sustain its market position.

Sources

Company filings, Bloomberg

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