investorscraft@gmail.com

Intrinsic ValueMimasu Semiconductor Industry Co., Ltd. (8155.T)

Previous Close¥3,690.00
Intrinsic Value
Upside potential
Previous Close
¥3,690.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mimasu Semiconductor Industry Co., Ltd. operates as a specialized provider of semiconductor materials and precision equipment in Japan. The company’s core revenue model revolves around processing and selling prime and recycled wafers, alongside offering advanced measuring instruments, testing machines, and automated control systems. Its diversified portfolio includes in-house developed products, manufacturing systems, and specialized semiconductor equipment, positioning it as a key supplier in the semiconductor value chain. Mimasu Semiconductor serves a niche but critical segment of the semiconductor industry, focusing on materials and equipment essential for chip fabrication and testing. The company’s expertise in pure water production and wastewater treatment equipment further enhances its value proposition, catering to the stringent environmental and operational needs of semiconductor manufacturers. While it operates primarily in Japan, its technological capabilities and integrated solutions provide a competitive edge in a sector dominated by global giants. The company’s long-standing presence since 1963 underscores its reliability, though its market share remains modest compared to larger multinational players.

Revenue Profitability And Efficiency

Mimasu Semiconductor reported revenue of JPY 89.1 billion for FY 2024, with net income of JPY 7.1 billion, reflecting a net margin of approximately 8%. Operating cash flow stood at JPY 18.6 billion, though capital expenditures of JPY 23.1 billion indicate significant reinvestment. The company’s profitability metrics suggest steady operational efficiency, albeit with substantial capital outlays for growth and maintenance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 222.46 demonstrates its earnings power, supported by a disciplined approach to cost management and product mix. Capital efficiency appears balanced, with moderate debt levels (JPY 1.0 billion) and healthy cash reserves (JPY 20.5 billion), enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Mimasu Semiconductor maintains a robust balance sheet, with JPY 20.5 billion in cash and equivalents against minimal total debt of JPY 1.0 billion. This strong liquidity position, coupled with low leverage, underscores the company’s financial stability and capacity to navigate cyclical industry downturns or invest in growth opportunities.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to semiconductor industry cycles, with capital expenditures signaling a focus on capacity expansion. Dividend payouts, totaling JPY 239 million, reflect a conservative but shareholder-friendly policy, aligning with its stable cash flow generation and prudent financial management.

Valuation And Market Expectations

With a market capitalization of JPY 118.5 billion and a beta of 0.87, Mimasu Semiconductor is perceived as a relatively stable player in the semiconductor sector. Its valuation likely reflects expectations of steady, albeit not explosive, growth, given its niche focus and regional market presence.

Strategic Advantages And Outlook

Mimasu Semiconductor’s strategic advantages lie in its specialized product offerings and entrenched relationships within Japan’s semiconductor ecosystem. The outlook remains cautiously optimistic, contingent on global semiconductor demand and the company’s ability to innovate while maintaining cost competitiveness.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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