investorscraft@gmail.com

Intrinsic ValueRenesas Electronics Corporation (6723.T)

Previous Close¥2,576.00
Intrinsic Value
Upside potential
Previous Close
¥2,576.00

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

Renesas Electronics Corporation is a leading global semiconductor company specializing in microcontrollers (MCUs), power management ICs, and sensor solutions. It operates through two key segments: Automotive Business and Industrial/Infrastructure/IoT Business, serving industries such as automotive, industrial automation, consumer electronics, and IoT. The company’s diversified product portfolio includes high-performance analog and mixed-signal devices, system-on-chips (SoCs), and timing solutions, positioning it as a critical supplier for embedded systems and smart technologies. Renesas holds a strong market position in automotive semiconductors, particularly in advanced driver-assistance systems (ADAS) and electric vehicle (EV) components, where reliability and integration are paramount. Its industrial segment benefits from growing demand for automation and IoT connectivity, reinforcing its role in infrastructure modernization. The company’s strategic acquisitions, such as Dialog Semiconductor and Celeno, have expanded its wireless and power management capabilities, enhancing its competitive edge in high-growth markets. Renesas leverages its R&D expertise and manufacturing scale to maintain technological leadership while addressing global supply chain challenges.

Revenue Profitability And Efficiency

Renesas reported revenue of ¥1.35 trillion in FY2023, with net income of ¥219.1 billion, reflecting a robust operating margin. The company’s operating cash flow stood at ¥340.5 billion, supported by disciplined cost management and strong demand for automotive and industrial semiconductors. Capital expenditures of ¥129.9 billion indicate continued investment in production capacity and R&D to sustain growth.

Earnings Power And Capital Efficiency

Diluted EPS of ¥120.85 underscores Renesas’ earnings strength, driven by high-value product mix and operational efficiency. The company’s capital allocation prioritizes R&D and strategic acquisitions, enhancing long-term competitiveness. Free cash flow generation remains healthy, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Renesas maintains a solid liquidity position with ¥229.2 billion in cash and equivalents, though total debt of ¥1.4 trillion reflects leverage from past acquisitions. The balance sheet remains manageable given strong cash flow generation, with debt primarily used to fund growth initiatives rather than operational needs.

Growth Trends And Dividend Policy

The company benefits from secular trends in automotive electrification, IoT adoption, and industrial automation, driving sustained revenue growth. Renesas’ dividend policy, with a payout of ¥28 per share, balances shareholder returns with reinvestment needs, reflecting confidence in future cash flows.

Valuation And Market Expectations

With a market cap of ¥3.19 trillion and a beta of 0.55, Renesas is viewed as a stable player in the semiconductor sector. Valuation multiples align with peers, factoring in its growth prospects in automotive and industrial markets. Investor expectations hinge on execution in high-margin segments and supply chain resilience.

Strategic Advantages And Outlook

Renesas’ strengths lie in its automotive and industrial semiconductor leadership, reinforced by strategic acquisitions and R&D focus. The outlook remains positive, supported by global demand for embedded solutions, though macroeconomic and supply chain risks warrant monitoring. The company is well-positioned to capitalize on long-term industry trends.

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