investorscraft@gmail.com

Intrinsic ValueMegaChips Corporation (6875.T)

Previous Close¥8,500.00
Intrinsic Value
Upside potential
Previous Close
¥8,500.00

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

MegaChips Corporation operates in the semiconductor industry, specializing in the design, development, and sale of application-specific integrated circuits (ASICs) for diverse applications, including consumer electronics, automotive systems, and infrastructure networks. The company's core revenue model is driven by its ability to deliver customized semiconductor solutions tailored to the needs of industries such as automotive ethernet PHY and wired communication networks for urban infrastructure. With a focus on innovation and precision engineering, MegaChips has carved out a niche in the competitive semiconductor market, particularly in Japan and internationally. Its expertise in ASICs positions it as a key player in enabling advanced electronic functionalities across multiple sectors, from automotive to industrial automation. The company's strategic emphasis on high-growth areas like automotive and communication infrastructure underscores its potential to capitalize on increasing demand for specialized semiconductor solutions.

Revenue Profitability And Efficiency

In FY 2024, MegaChips reported revenue of JPY 57.94 billion, with net income reaching JPY 4.49 billion, reflecting a solid profitability margin. The company generated JPY 8.16 billion in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures stood at JPY -2.03 billion, indicating disciplined investment in growth while maintaining financial prudence.

Earnings Power And Capital Efficiency

MegaChips delivered diluted EPS of JPY 242.3, highlighting its earnings power. The absence of total debt and a robust cash position of JPY 25.16 billion underscore strong capital efficiency and financial flexibility, enabling the company to reinvest in R&D or return capital to shareholders.

Balance Sheet And Financial Health

The company maintains a healthy balance sheet with JPY 25.16 billion in cash and equivalents and no debt, reflecting a conservative financial strategy. This liquidity position provides a cushion for operational needs and strategic initiatives without leveraging the balance sheet.

Growth Trends And Dividend Policy

MegaChips has demonstrated stable financial performance, supported by its focus on high-growth semiconductor applications. The company's dividend per share of JPY 140 indicates a commitment to returning capital to shareholders, aligning with its strong cash generation and debt-free position.

Valuation And Market Expectations

With a market capitalization of JPY 84.92 billion and a beta of 0.571, MegaChips is perceived as a relatively stable investment within the semiconductor sector. The market appears to value its niche expertise and financial discipline, though growth expectations may be tempered by its specialization in ASICs.

Strategic Advantages And Outlook

MegaChips' strategic advantages lie in its specialized ASIC solutions and strong balance sheet. The company is well-positioned to benefit from trends in automotive and infrastructure technology, though its outlook depends on sustained demand for customized semiconductor products and its ability to innovate in a competitive landscape.

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