investorscraft@gmail.com

Intrinsic ValueSumco Corporation (3436.T)

Previous Close¥1,614.00
Intrinsic Value
Upside potential
Previous Close
¥1,614.00

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

Sumco Corporation is a leading global manufacturer of silicon wafers, a critical component in semiconductor production. The company specializes in monocrystalline ingots and a diverse range of wafer types, including polished, epitaxial, and silicon-on-insulator wafers, catering to high-performance semiconductor applications. Its products are essential for advanced logic, memory, and power devices, positioning Sumco as a key supplier in the semiconductor supply chain. The company operates across major semiconductor markets, including Japan, the U.S., China, and Taiwan, leveraging its technological expertise to serve top-tier foundries and integrated device manufacturers. Sumco’s market position is reinforced by its focus on high-purity silicon wafers, which are vital for cutting-edge chip fabrication. Despite intense competition from peers like Shin-Etsu Chemical and GlobalWafers, Sumco maintains a strong foothold due to its specialized product portfolio and long-term customer relationships. The company’s strategic emphasis on R&D and capacity expansion aligns with the growing demand for semiconductors in AI, IoT, and automotive applications, ensuring its relevance in a rapidly evolving industry.

Revenue Profitability And Efficiency

Sumco reported revenue of JPY 396.6 billion for FY 2024, with net income of JPY 19.9 billion, reflecting a net margin of approximately 5%. Operating cash flow stood at JPY 69.6 billion, though significant capital expenditures of JPY 247.2 billion indicate heavy investment in capacity expansion. The company’s profitability metrics suggest moderate efficiency, with room for improvement in balancing growth investments and returns.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 56.84 underscores its earnings capability, though capital efficiency is pressured by high capex. Sumco’s operating cash flow covers a portion of its investments, but the substantial outlay for capacity expansion highlights a focus on long-term growth over near-term capital returns. This strategy aligns with industry trends but requires careful execution to maintain financial stability.

Balance Sheet And Financial Health

Sumco’s balance sheet shows JPY 87.2 billion in cash and equivalents against total debt of JPY 354 billion, indicating a leveraged position. The debt load, while manageable given the company’s cash flow generation, warrants monitoring amid cyclical semiconductor demand. The balance sheet reflects a growth-oriented strategy, with investments aimed at capturing future market opportunities.

Growth Trends And Dividend Policy

Sumco’s growth is tied to semiconductor industry cycles, with capex signaling confidence in sustained demand. The company pays a dividend of JPY 21 per share, offering a modest yield, but its payout ratio remains conservative to preserve liquidity for expansion. Future growth will depend on its ability to scale production efficiently while navigating industry volatility.

Valuation And Market Expectations

With a market cap of JPY 335.2 billion and a beta of 0.85, Sumco is viewed as a relatively stable player in the semiconductor sector. Investors likely anticipate cyclical recovery and long-term demand for silicon wafers, though valuation multiples may reflect concerns over capex intensity and competitive pressures.

Strategic Advantages And Outlook

Sumco’s strengths lie in its specialized wafer technology and global customer base. The company is well-positioned to benefit from secular growth in semiconductors, particularly in advanced nodes. However, execution risks around capex and debt management remain key challenges. The outlook hinges on balancing growth investments with profitability in a cyclical industry.

Sources

Company filings, Bloomberg

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