investorscraft@gmail.com

Intrinsic ValueTokyo Seimitsu Co., Ltd. (7729.T)

Previous Close¥13,950.00
Intrinsic Value
Upside potential
Previous Close
¥13,950.00

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

Tokyo Seimitsu Co., Ltd. is a key player in the semiconductor production equipment (SPE) and metrology instruments industry, specializing in precision machinery for wafer processing and measurement. The company operates through two core segments: SPE, which includes dicing machines, probing systems, and grinders, and Metrology Equipment, offering high-precision measuring instruments like coordinate measuring machines and optical systems. Its products are critical for semiconductor manufacturing, ensuring accuracy in wafer fabrication and quality control. Tokyo Seimitsu holds a strong position in Japan’s semiconductor equipment market, catering to global chipmakers with advanced, reliable solutions. The company’s expertise in precision engineering and innovation allows it to compete with larger multinational players, particularly in niche applications like wafer edge grinding and in-process measurement. Its diversified product portfolio and focus on R&D reinforce its resilience amid cyclical industry downturns.

Revenue Profitability And Efficiency

For FY 2024, Tokyo Seimitsu reported revenue of ¥134.68 billion, with net income reaching ¥19.38 billion, reflecting a solid margin of approximately 14.4%. Operating cash flow stood at ¥4.89 billion, though capital expenditures of ¥9.85 billion indicate ongoing investments in capacity and R&D. The company’s profitability metrics suggest efficient operations, supported by its focus on high-margin metrology and precision equipment.

Earnings Power And Capital Efficiency

Diluted EPS of ¥475.4 underscores the company’s earnings strength, driven by demand for semiconductor manufacturing tools. Despite negative free cash flow due to heavy capex, Tokyo Seimitsu’s capital efficiency is evident in its ability to sustain profitability while funding growth initiatives. The balance between reinvestment and returns will be critical as the semiconductor cycle evolves.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with ¥36.78 billion in cash and equivalents against ¥25.17 billion in total debt, indicating a comfortable liquidity position. This financial stability supports its ability to navigate industry volatility while continuing strategic investments in technology and market expansion.

Growth Trends And Dividend Policy

Tokyo Seimitsu’s growth is tied to semiconductor industry trends, with cyclical demand for its equipment. The company has demonstrated a commitment to shareholder returns, offering a dividend of ¥214 per share. Future growth will depend on its ability to capitalize on advanced chipmaking technologies and global supply chain shifts.

Valuation And Market Expectations

With a market cap of ¥331.6 billion and a beta of 0.745, Tokyo Seimitsu is viewed as a relatively stable player in the semiconductor equipment sector. Investors likely price in moderate growth expectations, balancing its niche expertise against broader industry cyclicality.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its precision engineering capabilities and diversified product lineup. As semiconductor manufacturers prioritize advanced packaging and metrology, Tokyo Seimitsu is well-positioned to benefit. However, macroeconomic headwinds and capex delays in the chip industry could pose near-term challenges.

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