investorscraft@gmail.com

Intrinsic ValueMitsui High-tec, Inc. (6966.T)

Previous Close¥744.00
Intrinsic Value
Upside potential
Previous Close
¥744.00

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

Mitsui High-tec, Inc. operates as a specialized manufacturer of precision components and machinery, serving high-growth industries such as semiconductors, automotive, and industrial machinery. The company’s core revenue model is built on producing lead frames, motor cores, and precision tools, which are critical for semiconductor packaging and electric motor applications. Its diversified product portfolio includes motor core dies, IC lead frames, and surface grinders, catering to global demand for miniaturization and efficiency in electronics and automotive systems. Mitsui High-tec holds a strong position in niche markets due to its technical expertise in precision stamping and grinding technologies. The company’s Tooling, Electronic Parts, Electrical Parts, and Machinery segments allow it to capture value across multiple supply chains, reinforcing its role as a key supplier to semiconductor and automotive manufacturers. With operations spanning Japan and international markets, Mitsui High-tec benefits from stable demand in industrial automation and electric vehicle (EV) adoption, though it faces competition from larger conglomerates and regional players. Its focus on high-margin precision components and maintenance services provides resilience against cyclical downturns.

Revenue Profitability And Efficiency

In FY 2025, Mitsui High-tec reported revenue of JPY 214.9 billion, with net income of JPY 12.2 billion, reflecting a net margin of approximately 5.7%. The company’s diluted EPS stood at JPY 66.86, supported by disciplined cost management. Operating cash flow was robust at JPY 24.4 billion, though capital expenditures of JPY 25.8 billion indicate ongoing investments in production capacity and R&D to maintain technological leadership.

Earnings Power And Capital Efficiency

Mitsui High-tec demonstrates moderate earnings power, with its net income representing a steady but not exceptional return on revenue. The company’s capital efficiency is balanced, as evidenced by its substantial capex relative to operating cash flow, suggesting a focus on long-term growth over short-term profitability. Its ability to generate cash from core operations supports reinvestment in high-precision manufacturing capabilities.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with JPY 44.4 billion in cash and equivalents, though total debt of JPY 76.4 billion indicates a leveraged balance sheet. The debt level is manageable given stable cash flows, but investors should monitor leverage ratios amid industry cyclicality. Mitsui High-tec’s financial health is adequate, with sufficient liquidity to meet near-term obligations.

Growth Trends And Dividend Policy

Mitsui High-tec’s growth is tied to semiconductor and EV market expansion, with revenue stability underpinned by industrial demand. The company pays a dividend of JPY 17.6 per share, reflecting a conservative but shareholder-friendly policy. Future growth may hinge on technological advancements and capacity expansion, particularly in motor cores for EVs and advanced lead frames for semiconductor packaging.

Valuation And Market Expectations

With a market cap of JPY 129.6 billion and a beta of 1.45, Mitsui High-tec is viewed as a moderately volatile play on industrial and semiconductor growth. The valuation reflects expectations for steady, rather than explosive, growth, with investors pricing in the company’s niche expertise and exposure to cyclical end markets.

Strategic Advantages And Outlook

Mitsui High-tec’s strategic advantages lie in its precision engineering capabilities and diversified industrial customer base. The outlook is cautiously optimistic, driven by semiconductor and EV tailwinds, though macroeconomic risks and competitive pressures remain. The company’s ability to innovate and scale high-margin products will be critical to sustaining long-term value creation.

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