investorscraft@gmail.com

Intrinsic ValueV Technology Co., Ltd. (7717.T)

Previous Close¥3,115.00
Intrinsic Value
Upside potential
Previous Close
¥3,115.00

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

V Technology Co., Ltd. operates in the specialized hardware and equipment sector, focusing on flat panel displays (FPDs) and semiconductor manufacturing. The company provides critical manufacturing and inspection equipment, including photomask tools, wafer inspection systems, and repair solutions, catering to high-precision demands in the FPD and semiconductor industries. Its offerings are essential for ensuring production efficiency and quality control in advanced display technologies, positioning it as a key supplier in a niche but technologically intensive market. The company’s revenue model is driven by equipment sales, maintenance services, and parts supply, with a strong emphasis on after-sales support, which enhances customer retention and recurring revenue streams. Operating primarily in Japan, V Technology competes with global players by leveraging its expertise in inspection and repair technologies, though its market share remains modest compared to larger multinational firms. The company’s focus on MRAM probers and photomask equipment aligns with growing demand for next-generation memory and display technologies, providing a strategic foothold in evolving industry segments.

Revenue Profitability And Efficiency

V Technology reported revenue of JPY 37.3 billion for FY 2024, with net income of JPY 778 million, reflecting a modest but positive profitability margin. The diluted EPS of JPY 80.6 indicates reasonable earnings per share, though operating cash flow was negative at JPY -4.8 billion, likely due to working capital adjustments or timing differences in receivables. Capital expenditures of JPY -512 million suggest restrained investment in fixed assets during the period.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a slim margin relative to revenue. The negative operating cash flow raises questions about short-term liquidity management, though the JPY 23.1 billion in cash reserves provides a buffer. The capital efficiency metrics are not explicitly provided, but the modest capex and high cash balance suggest a conservative approach to reinvestment.

Balance Sheet And Financial Health

V Technology maintains a solid liquidity position with JPY 23.1 billion in cash and equivalents, offset by total debt of JPY 20.4 billion, resulting in a net cash position. The balance sheet appears stable, with sufficient liquidity to cover near-term obligations. However, the negative operating cash flow warrants monitoring, as sustained outflows could pressure financial flexibility over time.

Growth Trends And Dividend Policy

Growth trends are unclear without historical comparisons, but the company’s focus on FPD and semiconductor equipment aligns with long-term industry demand. The dividend per share of JPY 80 suggests a shareholder-friendly policy, though the payout ratio and sustainability depend on future earnings stability. The company’s ability to capitalize on advanced memory and display technologies will be critical for growth.

Valuation And Market Expectations

With a market cap of JPY 29.2 billion and a beta of 1.08, V Technology is perceived as slightly more volatile than the market. The valuation reflects investor expectations tied to its niche positioning in FPD and semiconductor equipment, though the modest earnings and cash flow performance may limit upside potential without improved operational execution.

Strategic Advantages And Outlook

V Technology’s strategic advantage lies in its specialized expertise in inspection and repair equipment for high-tech manufacturing. The outlook depends on its ability to innovate and capture demand in emerging segments like MRAM and advanced displays. However, competitive pressures and operational inefficiencies, as hinted by negative cash flow, pose challenges that management must address to sustain long-term growth.

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