investorscraft@gmail.com

Intrinsic ValueMurata Manufacturing Co., Ltd. (6981.T)

Previous Close¥3,136.00
Intrinsic Value
Upside potential
Previous Close
¥3,136.00

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

Murata Manufacturing Co., Ltd. is a global leader in ceramic-based passive electronic components and solutions, serving diverse industries such as communications, mobility, enterprise systems, industrial applications, healthcare, and personal electronics. The company operates through three segments—Components, Modules, and Others—offering a broad portfolio including capacitors, inductors, sensors, power products, and RF components. Its products are critical enablers for advanced electronics, IoT, and 5G technologies, positioning Murata as a key supplier to major OEMs worldwide. The firm’s deep expertise in materials science and miniaturization gives it a competitive edge in high-performance, reliability-driven markets. Murata’s vertically integrated manufacturing and R&D focus allow it to maintain technological leadership while adapting to evolving industry demands. With a strong presence in Japan and internationally, the company benefits from long-term customer relationships and a reputation for innovation in passive components, reinforcing its market dominance.

Revenue Profitability And Efficiency

Murata reported revenue of JPY 1.64 trillion for FY 2024, with net income of JPY 180.8 billion, reflecting a net margin of approximately 11%. Operating cash flow stood at JPY 489.6 billion, underscoring robust cash generation. Capital expenditures of JPY 228.6 billion indicate continued investment in production capacity and R&D, aligning with its growth strategy in high-demand electronic components.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 95.72 demonstrates solid earnings power, supported by efficient operations and a diversified product mix. Murata’s focus on high-margin, specialized components enhances capital efficiency, as evidenced by its ability to convert revenue into strong operating cash flow despite significant capex outlays.

Balance Sheet And Financial Health

Murata maintains a strong balance sheet with JPY 622 billion in cash and equivalents, against total debt of JPY 105.9 billion, reflecting a conservative leverage profile. The healthy liquidity position provides flexibility for strategic investments, R&D, and potential M&A, while ensuring resilience against macroeconomic volatility.

Growth Trends And Dividend Policy

Growth is driven by demand for advanced electronics, 5G infrastructure, and IoT applications. Murata’s dividend per share of JPY 54 signals a commitment to shareholder returns, though its payout ratio remains moderate, prioritizing reinvestment for sustained technological leadership and market expansion.

Valuation And Market Expectations

With a market cap of JPY 3.82 trillion and a beta of 0.74, Murata is viewed as a stable player in the tech hardware sector. Investors likely value its entrenched market position, innovation pipeline, and exposure to secular growth trends in electronics and connectivity.

Strategic Advantages And Outlook

Murata’s strengths lie in its material science expertise, vertical integration, and global supply chain. The outlook remains positive, supported by secular demand for electronic components, though the company must navigate supply chain risks and competitive pressures. Its R&D focus and customer partnerships position it well for long-term growth in emerging tech applications.

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