investorscraft@gmail.com

Intrinsic ValueTokyo Electron Limited (8035.T)

Previous Close¥41,310.00
Intrinsic Value
Upside potential
Previous Close
¥41,310.00

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 Electron Limited (TEL) is a global leader in semiconductor and flat panel display (FPD) production equipment, serving key markets in Japan, North America, Europe, and Asia. The company specializes in advanced wafer processing systems, including coaters/developers, etch systems, deposition systems, and cleaning systems, which are critical for semiconductor manufacturing. Additionally, TEL provides FPD production equipment such as OLED inkjet printing systems, positioning itself as a key enabler of next-generation display technologies. TEL operates in the highly cyclical semiconductor industry, where demand is driven by technological advancements, chip complexity, and global electronics consumption. Its strong R&D focus and close collaboration with leading foundries and memory manufacturers reinforce its competitive edge. The company’s diversified product portfolio and aftermarket services, including logistics and maintenance, enhance recurring revenue streams. As one of the top three semiconductor equipment suppliers globally, TEL benefits from long-term industry tailwinds, including the rise of AI, 5G, and IoT, which drive demand for advanced semiconductor nodes.

Revenue Profitability And Efficiency

Tokyo Electron reported revenue of JPY 2.43 trillion in FY 2025, with net income reaching JPY 544.1 billion, reflecting robust profitability. The company’s operating cash flow stood at JPY 582.2 billion, supported by strong demand for semiconductor equipment. Capital expenditures of JPY 168 billion indicate continued investment in innovation and capacity expansion, aligning with industry growth trends.

Earnings Power And Capital Efficiency

TEL’s diluted EPS of JPY 1,179.08 underscores its earnings strength, driven by high-margin semiconductor equipment sales. The absence of total debt and a cash reserve of JPY 416.2 billion highlight efficient capital management, providing financial flexibility for R&D and strategic initiatives without reliance on leverage.

Balance Sheet And Financial Health

The company maintains a pristine balance sheet with zero debt and JPY 416.2 billion in cash and equivalents, ensuring resilience against industry cyclicality. This strong liquidity position supports dividend payouts and reinvestment in growth opportunities, reinforcing long-term stability.

Growth Trends And Dividend Policy

TEL’s growth is tied to semiconductor industry expansion, with rising demand for advanced nodes and FPD technologies. The company’s dividend per share of JPY 746 reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market cap of JPY 10.42 trillion and a beta of 1.28, TEL is priced as a high-growth player in the semiconductor equipment sector. Investors anticipate sustained demand for its products, driven by global chip shortages and technological advancements.

Strategic Advantages And Outlook

TEL’s strategic advantages include its technological leadership, strong customer relationships, and exposure to secular growth trends in semiconductors and displays. The outlook remains positive, supported by industry capex increases and innovation in AI and IoT applications.

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