investorscraft@gmail.com

Intrinsic ValueROHM Co., Ltd. (6963.T)

Previous Close¥2,694.00
Intrinsic Value
Upside potential
Previous Close
¥2,694.00

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

ROHM Co., Ltd. is a leading global semiconductor manufacturer specializing in integrated circuits (ICs), discrete semiconductor devices, and modules. The company operates across diverse end markets, including automotive, industrial, and consumer electronics, leveraging its broad product portfolio to serve high-growth applications such as power management, sensors, and motor control. ROHM’s strategic focus on SiC (silicon carbide) and GaN (gallium nitride) power devices positions it at the forefront of energy-efficient semiconductor solutions, catering to the rising demand for electrification in automotive and industrial sectors. The company maintains a competitive edge through long-term partnerships with key players like Geely Automobile and Delta Electronics, reinforcing its technological leadership and supply chain resilience. ROHM’s vertically integrated production capabilities, from wafer fabrication to module assembly, enhance cost efficiency and quality control, supporting its reputation for reliability in mission-critical applications. Its diversified revenue streams and strong R&D focus underscore its ability to adapt to evolving industry trends, such as IoT, AI, and renewable energy, ensuring sustained relevance in a dynamic semiconductor landscape.

Revenue Profitability And Efficiency

ROHM reported revenue of JPY 467.8 billion for FY 2024, with net income of JPY 53.97 billion, reflecting a net margin of approximately 11.5%. Operating cash flow stood at JPY 82.86 billion, though capital expenditures of JPY -166.27 billion indicate aggressive reinvestment in capacity and technology. The company’s profitability metrics suggest disciplined cost management despite cyclical semiconductor industry pressures.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 134.7 highlights ROHM’s earnings power, supported by its diversified product mix and high-value segments like automotive semiconductors. The negative free cash flow due to heavy capex signals a growth-oriented strategy, prioritizing long-term competitiveness over short-term liquidity. ROHM’s capital efficiency is tempered by its debt load, but its stable operating margins mitigate concerns.

Balance Sheet And Financial Health

ROHM’s balance sheet shows JPY 237.94 billion in cash and equivalents against total debt of JPY 340.14 billion, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, but the company’s strong market position and recurring revenue streams provide a solid foundation for debt servicing. Liquidity remains adequate, with operating cash flow covering interest obligations comfortably.

Growth Trends And Dividend Policy

ROHM’s growth is driven by secular demand for power semiconductors and automotive electronics, though cyclical downturns may pose near-term risks. The company’s dividend per share of JPY 50 reflects a conservative payout ratio, balancing shareholder returns with reinvestment needs. Future growth will likely hinge on SiC/GaN adoption and expansion in key markets like China and Europe.

Valuation And Market Expectations

With a market cap of JPY 560.25 billion, ROHM trades at a P/E of ~10.4x (based on diluted EPS), aligning with peers but discounting its niche strengths in power devices. Investors likely price in cyclical headwinds but recognize its long-term potential in high-growth semiconductor segments.

Strategic Advantages And Outlook

ROHM’s strategic advantages include its technological leadership in SiC/GaN, strong automotive partnerships, and vertical integration. The outlook remains positive, supported by electrification trends, though macroeconomic volatility and supply chain risks require vigilance. Continued R&D investment and capacity expansion should sustain its competitive position.

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