Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |