Owner Scorecard


← Japan catalog ← 6506 Manual 6532 → ← 3436 Semiconductors 6723 →

6526 · Socionext

Semiconductors Capital-intensive J-GAAP
Latest filing: FY2026 annual securities report (有価証券報告書) · EDINET
6526 · Socionext

This is a quantitative scorecard. The numbers below are read directly from Socionext’s EDINET filing, in yen. The Japanese-language narrative, what the business does, its risks, what changed this year, is not machine-read here, so we do not paraphrase it. Find it on EDINET (code 6526) →

I

The record

What the business has done across the cycle, read straight from the EDINET filing: the multi-year record, and the walk from reported profit to the cash an owner could take out.

The record, 2022–2026

realized figures from each filing · older years to the left
2022’222023’232024’242025’252026’26
Income statement
¥117.0B¥192.8B¥221.2B¥188.5B¥200.8BRevenueRevenue
¥103.9B¥89.8BGross profitGross prof.
55%45%Gross marginGross mgn
42%39%SG&A / revenueSG&A/rev
32%29%R&D / revenueR&D/rev
¥8.5B¥21.7B¥35.5B¥25.0B¥12.4BOperating incomeOp. inc.
7.2%11.3%16.1%13.3%6.2%Operating marginOp. mgn
¥7.5B¥19.8B¥26.1B¥19.6B¥8.7BNet incomeNet inc.
Cash flow & returns
¥16.4B¥18.0B¥52.9B¥31.9B¥7.7BOperating cash flowOp. cash
¥8.8B¥12.1B¥13.4B¥16.2B¥16.9BDepreciationDeprec.
¥56M(¥13.8B)¥13.4B(¥4.0B)(¥17.9B)Working capital & otherWC & other
¥7.5B¥12.6B¥11.9B¥12.8B¥14.9BCapexCapex
6.4%6.6%5.4%6.8%7.4%Capex / revenueCapex/rev
¥8.8B¥5.4B¥41.0B¥19.1B(¥7.2B)Owner earningsOwner earn.
7.5%2.8%18.5%10.1%−3.6%Owner earnings marginOE mgn
¥8.8B¥5.4B¥41.0B¥19.1B(¥7.2B)Free cash flowFCF
7.5%2.8%18.5%10.1%−3.6%Free cash flow marginFCF mgn
¥11.2B¥9.0B¥8.9BDividends paidDiv. paid
¥0¥3M¥5.0B¥5.0BBuybacksBuybacks
15%26%44%31%11%ROICROIC
8%18%20%14%7%Return on equityROE
11%8%−0%Retained to equityRetained/eq
Balance sheet
¥46.3B¥45.1B¥69.7B¥72.8B¥49.5BCash & investmentsCash+inv
¥25.1B¥40.8B¥35.3B¥31.6B¥36.9BReceivablesReceiv.
¥25.1B¥40.8B¥35.3B¥31.6B¥36.9BOperating working capitalOper. WC
¥90.6B¥156.1B¥138.9B¥126.3B¥122.8BCurrent assetsCur. assets
¥27.4B¥82.3B¥53.1B¥31.3B¥32.5BCurrent liabilitiesCur. liab.
3.3×1.9×2.6×4.0×3.8×Current ratioCurr. ratio
¥118.4B¥193.9B¥186.8B¥170.3B¥167.6BTotal assetsAssets
¥1.1B¥2.0B¥1.3BTotal debtDebt
(¥44.0B)(¥67.7B)(¥71.5B)Net debt / (cash)Net debt
¥89.6B¥109.9B¥131.0B¥135.2B¥130.3BShareholders’ equityEquity
Per share
60.0M33.7M179M180M180MShares out (diluted)Shares
¥1950.15¥5725.75¥1238.17¥1048.84¥1115.94Revenue / shareRev/sh
¥124.67¥587.02¥146.26¥109.04¥48.53EPS (diluted)EPS
¥146.85¥160.10¥229.47¥106.30¥-39.80Owner earnings / shareOE/sh
¥146.85¥160.10¥229.47¥106.30¥-39.80Free cash flow / shareFCF/sh
¥62.46¥49.80¥49.20Dividends / shareDiv/sh
¥125.73¥375.12¥66.48¥70.97¥82.54Cap. spending / shareCapex/sh
¥1493.48¥3263.29¥733.24¥752.33¥724.08Book value / shareBVPS

The diluted share count moved ×1/1.78 into 2023 — shares retired, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The diluted share count moved ×5.31 into 2024 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

Per-share growththe realized rate an owner's share compounded
4-yr5-yr
Revenue / share−13.0%/yr−13.0%/yr (4-yr)
EPS−21.0%/yr−21.0%/yr (4-yr)
Dividends / share−11.2%/yr (2-yr)−11.2%/yr (2-yr)
Capital spending / share−10.0%/yr−10.0%/yr (4-yr)
Book value / share−16.6%/yr−16.6%/yr (4-yr)

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2026 the business reported ¥8.7B of profit but (¥7.2B) of owner earnings: ¥15.9B less than the profit line, taken out by capital spending and the timing of cash.

FY2026FY2025FY2024FY2023FY2022
Reported net income¥8.7B¥19.6B¥26.1B¥19.8B¥7.5B
Depreciation & amortizationnon-cash charge added back+¥16.9B+¥16.2B+¥13.4B+¥12.1B+¥8.8B
Working capital & othertiming of cash in and out, other non-cash items−¥17.9B−¥4.0B+¥13.4B−¥13.8B+¥56M
Cash from operations¥7.7B¥31.9B¥52.9B¥18.0B¥16.4B
Capital expenditurecash put back in to keep running and to grow−¥14.9B−¥12.8B−¥11.9B−¥12.6B−¥7.5B
Owner earnings(¥7.2B)¥19.1B¥41.0B¥5.4B¥8.8B
Owner-earnings marginowner earnings ÷ revenue-4%10%19%3%8%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Much of fiscal 2026's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

II

Quality & stewardship

Returns, the balance sheet, and stewardship. The same checks the US pages run, in yen.

Peers, Semiconductors

The same industry, side by side on owner economics, research and the inventory cycle. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the recordR&D / revenuelatest FYCapex / revenuelatest FYInventory dayslatest FY
DIODDiodes$1.5B35%11.8%11%9%10.9%5.3%169
ENPHEnphase Energy$1.5B41%13.2%16%22%12.8%2.8%134
PENGPenguin Solutions Inc.$1.4B23%4.0%7%5%5.8%0.7%96
CRDOCredo Technology Group Holding Ltd$1.3B63%-11.5%-6%-19%20.9%4.3%215
ARRYArray Technologies Inc.$1.3B23%-1.7%-2%7%0.8%1.7%56
6526Socionext$1.3B50%2y11.3%26%8%29.1%7.4%
SYNASynaptics$1.2B45%1.7%3%11%31.9%4.0%86
SEDGSolarEdge Technologies Inc.$1.2B31%10.2%14%8%18.7%2.0%204
Group median38%7.1%9%8%15.8%3.4%

Owner’s Scorecard

FY2026 Annual securities report · source on EDINET →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash ¥44.5B + ST investments ¥5.0B − debt ¥0
    What this means

    Cash and short-term investments exceed every dollar of debt by ¥49.5B, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Not enough data
    Industry peers: median 7%
    What this means

    The filing data didn't include the inputs for this check.

  • Solid through the cycle
    5-yr median margin, range -4%–19%; latest (¥7.2B) = operating cash ¥7.7B − maintenance capex ¥14.9B
    Industry peers: median 8%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -4% of revenue this year, a 8% median across 5 years.

  • Mostly cash-backed
    Cash from ops ¥7.7B ÷ net income ¥8.7B
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • No surplus to allocate
    What this means

    The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.

  • Investing or harvesting? 0.88×
    Maintaining
    Capex ¥14.9B ÷ depreciation ¥16.9B
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Durability & moat, 2022–2026

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 5 of 5
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Return on capital ≥ 15% 3 of 3 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 9% → 10% (2-yr avg ends)
    What this means

    Through the cycle the operating margin held roughly steady — about 9% early, 10% lately, median 11%.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Owner earnings growth −4%/yr
    What this means

    Owner earnings shrank about 4% a year over the record.

  • Worst year 2026 · 6.2% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Dividend record paid
    What this means

    Paid a dividend in 3 of the years on record.

All figures as filed; the source filing is linked above.

How the cash was used, 2022–2026

Over the record, the business generated ¥126.8B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.

  • Reinvested¥59.7B · 47%
  • Dividends¥29.0B · 23%
  • Buybacks¥10.0B · 8%
  • Retained (debt / cash)¥28.2B · 22%
  • Returned to owners¥39.0B

    58% of the owner earnings the business produced over the span, ¥29.0B as dividends and ¥10.0B as buybacks.

  • Average price paid for buybacks

    Buybacks ran ¥10.0B over the span, but the filings don't tag the share count needed to deduce the average price paid.

  • Net change in share count199.9%

    The diluted count rose from 60M to 180M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record¥49.20/sh

    Paid in 3 of the years on record, the per-share dividend shrinking about 11% a year. It was cut at least once along the way.

  • Return on what it retained−2%

    Of the earnings it kept rather than paid out (¥42.7B over the span), annual owner earnings (first three years vs last three) fell ¥752M, so each retained ¥1 gave back about 0.02 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

III

The price

What a price would have to assume, set against the record above.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Socionext has delivered.

Socionext’s latest year shows negative owner earnings, below the record’s own through-cycle owner earnings. So the tool opens on the through-cycle base, the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.

¥

Through the cycle, Socionext earns about ¥15.1B on its 7.5% median owner-earnings margin. This year’s −3.6% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’22→’26−4%/yr
Owner-earnings yield
P/E (3-yr earnings ’24–’26)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings (¥7.2B) on 180M diluted shares; net cash ¥49.5B. The base opens on the through-cycle figure (the latest year sits off the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Figures from EDINET, the Financial Services Agency’s disclosure system, the same kind of filing the US pages draw from EDGAR. A separate pool: these names never pass through the US industry classifier.

Manual order: ← 6506 its page in the Manual 6532 →

Industry order: ← 3436 the Semiconductors chapter 6723 →