← Japan catalog ← 6954 Manual 6971 → ← 6723 Semiconductors AAOI →
6963 · Rohm
This is a quantitative scorecard. The numbers below are read directly from Rohm’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 6963) →
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, 2017–2026
realized figures from each filing · older years to the left| 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | 2026’26 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| ¥352.0B | ¥397.1B | ¥399.0B | ¥362.9B | ¥359.9B | ¥452.1B | ¥507.9B | ¥467.8B | ¥448.5B | ¥481.1B | RevenueRevenue |
| — | — | — | ¥111.8B | ¥117.6B | — | — | — | ¥74.3B | ¥115.2B | Gross profitGross prof. |
| — | — | — | 31% | 33% | — | — | — | 17% | 24% | Gross marginGross mgn |
| — | — | — | 23% | 22% | — | — | — | 25% | 22% | SG&A / revenueSG&A/rev |
| — | — | — | 9% | 9% | — | — | — | 13% | 10% | R&D / revenueR&D/rev |
| ¥31.8B | ¥57.0B | ¥55.9B | ¥29.5B | ¥38.5B | ¥71.5B | ¥92.3B | ¥43.3B | (¥40.1B) | ¥10.9B | Operating incomeOp. inc. |
| 9.0% | 14.4% | 14.0% | 8.1% | 10.7% | 15.8% | 18.2% | 9.3% | −8.9% | 2.3% | Operating marginOp. mgn |
| ¥26.4B | ¥37.2B | ¥45.4B | ¥25.6B | ¥37.0B | ¥66.8B | ¥80.4B | ¥54.0B | (¥50.1B) | (¥158.4B) | Net incomeNet inc. |
| Cash flow & returns | ||||||||||
| ¥67.4B | ¥74.7B | ¥66.0B | ¥79.1B | ¥46.0B | ¥92.2B | ¥98.6B | ¥82.9B | ¥84.0B | ¥89.4B | Operating cash flowOp. cash |
| ¥40.8B | ¥43.4B | ¥45.4B | ¥44.3B | ¥40.2B | ¥42.0B | ¥56.1B | ¥72.1B | ¥83.4B | ¥57.0B | DepreciationDeprec. |
| ¥164M | (¥5.9B) | (¥24.9B) | ¥9.2B | (¥31.2B) | (¥16.7B) | (¥37.9B) | (¥43.2B) | ¥50.6B | ¥190.8B | Working capital & otherWC & other |
| ¥39.6B | ¥49.9B | ¥54.3B | ¥41.9B | ¥32.4B | ¥66.6B | ¥100.8B | ¥166.3B | ¥135.8B | ¥111.0B | CapexCapex |
| 11.3% | 12.6% | 13.6% | 11.5% | 9.0% | 14.7% | 19.8% | 35.5% | 30.3% | 23.1% | Capex / revenueCapex/rev |
| ¥27.8B | ¥24.9B | ¥11.7B | ¥37.3B | ¥13.6B | ¥50.2B | ¥42.5B | ¥10.8B | ¥538M | ¥32.4B | Owner earningsOwner earn. |
| 7.9% | 6.3% | 2.9% | 10.3% | 3.8% | 11.1% | 8.4% | 2.3% | 0.1% | 6.7% | Owner earnings marginOE mgn |
| ¥27.8B | ¥24.9B | ¥11.7B | ¥37.3B | ¥13.6B | ¥25.6B | (¥2.1B) | (¥83.4B) | (¥51.8B) | (¥21.5B) | Free cash flowFCF |
| 7.9% | 6.3% | 2.9% | 10.3% | 3.8% | 5.7% | −0.4% | −17.8% | −11.6% | −4.5% | Free cash flow marginFCF mgn |
| ¥12.2B | ¥21.2B | ¥20.6B | ¥15.7B | ¥14.8B | ¥14.7B | ¥20.6B | ¥19.5B | ¥19.3B | ¥19.3B | Dividends paidDiv. paid |
| ¥6M | ¥10M | ¥10.0B | ¥41.3B | ¥8.7B | ¥9M | ¥6M | ¥20.0B | ¥1M | ¥0 | BuybacksBuybacks |
| 5% | 9% | 8% | 5% | 6% | 10% | 11% | 3% | -3% | 1% | ROICROIC |
| 4% | 5% | 6% | 3% | 5% | 8% | 9% | 6% | -6% | -25% | Return on equityROE |
| 2% | 2% | 3% | 1% | 3% | 6% | 7% | 4% | −9% | −28% | Retained to equityRetained/eq |
| Balance sheet | ||||||||||
| ¥246.0B | ¥244.0B | ¥228.1B | ¥293.0B | ¥320.3B | ¥295.2B | ¥294.3B | ¥228.1B | ¥287.0B | ¥443.8B | Cash & investmentsCash+inv |
| ¥76.7B | ¥85.3B | ¥84.0B | ¥74.8B | ¥86.3B | ¥100.2B | ¥100.5B | ¥88.9B | ¥77.3B | ¥82.6B | ReceivablesReceiv. |
| ¥23.2B | ¥27.6B | ¥30.3B | ¥27.6B | ¥33.4B | ¥39.7B | ¥53.8B | ¥52.5B | ¥43.1B | ¥40.9B | InventoryInvent. |
| ¥12.2B | ¥13.8B | ¥11.9B | ¥11.0B | ¥14.1B | ¥18.1B | ¥16.2B | ¥16.1B | ¥19.5B | ¥23.7B | Accounts payablePayables |
| ¥87.7B | ¥99.1B | ¥102.4B | ¥91.4B | ¥105.6B | ¥121.7B | ¥138.1B | ¥125.3B | ¥100.8B | ¥99.8B | Operating working capitalOper. WC |
| ¥496.0B | ¥504.2B | ¥511.0B | ¥517.9B | ¥555.8B | ¥620.0B | ¥654.0B | ¥592.7B | ¥561.2B | ¥750.1B | Current assetsCur. assets |
| ¥69.0B | ¥78.1B | ¥76.2B | ¥62.4B | ¥73.4B | ¥105.9B | ¥131.9B | ¥466.0B | ¥219.6B | ¥198.0B | Current liabilitiesCur. liab. |
| 7.2× | 6.5× | 6.7× | 8.3× | 7.6× | 5.9× | 5.0× | 1.3× | 2.6× | 3.8× | Current ratioCurr. ratio |
| ¥5.4B | — | — | ¥1.4B | ¥1.1B | ¥795M | ¥497M | ¥198M | — | — | GoodwillGoodwill |
| ¥834.5B | ¥864.1B | ¥874.4B | ¥848.9B | ¥926.2B | ¥1.03T | ¥1.12T | ¥1.48T | ¥1.44T | ¥1.28T | Total assetsAssets |
| — | — | — | ¥40.9B | ¥40.7B | ¥40.5B | ¥40.3B | ¥340.1B | ¥400.0B | ¥400.0B | Total debtDebt |
| — | — | — | (¥252.0B) | (¥279.6B) | (¥254.7B) | (¥253.9B) | ¥112.0B | ¥113.0B | (¥43.8B) | Net debt / (cash)Net debt |
| — | — | 55909.0× | 275.6× | 405.1× | 627.0× | 694.1× | 99.4× | -38.5× | 7.1× | Interest coverageInt. cov. |
| ¥725.5B | ¥751.9B | ¥766.8B | ¥745.2B | ¥758.7B | ¥840.4B | ¥915.5B | ¥968.1B | ¥815.9B | ¥638.3B | Shareholders’ equityEquity |
| Per share | ||||||||||
| 445M | 445M | 440M | 440M | 412M | 412M | 412M | 412M | 404M | 404M | Shares out (diluted)Shares |
| ¥791.39 | ¥892.77 | ¥906.79 | ¥824.74 | ¥873.51 | ¥1097.39 | ¥1232.72 | ¥1135.39 | ¥1110.72 | ¥1191.67 | Revenue / shareRev/sh |
| ¥59.42 | ¥83.74 | ¥103.28 | ¥58.25 | ¥89.81 | ¥162.20 | ¥195.08 | ¥130.98 | ¥-124.00 | ¥-392.37 | EPS (diluted)EPS |
| ¥62.49 | ¥55.90 | ¥26.63 | ¥84.66 | ¥33.00 | ¥121.73 | ¥103.13 | ¥26.19 | ¥1.33 | ¥80.30 | Owner earnings / shareOE/sh |
| ¥62.49 | ¥55.90 | ¥26.63 | ¥84.66 | ¥33.00 | ¥62.14 | ¥-5.20 | ¥-202.46 | ¥-128.38 | ¥-53.29 | Free cash flow / shareFCF/sh |
| ¥27.35 | ¥47.56 | ¥46.88 | ¥35.63 | ¥35.98 | ¥35.73 | ¥50.02 | ¥47.24 | ¥47.80 | ¥47.80 | Dividends / shareDiv/sh |
| ¥89.03 | ¥112.10 | ¥123.35 | ¥95.18 | ¥78.58 | ¥161.60 | ¥244.58 | ¥403.58 | ¥336.32 | ¥274.83 | Cap. spending / shareCapex/sh |
| ¥1630.96 | ¥1690.37 | ¥1742.62 | ¥1693.66 | ¥1841.52 | ¥2039.69 | ¥2222.00 | ¥2349.76 | ¥2020.81 | ¥1580.89 | Book value / shareBVPS |
Share counts before 2024 are restated ×4 for a stock split, so per-share figures sit on one basis.
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +4.7%/yr | +6.4%/yr |
| Owner earnings / share | +2.8%/yr | +19.5%/yr |
| Dividends / share | +6.4%/yr | +5.8%/yr |
| Capital spending / share | +13.3%/yr | +28.5%/yr |
| Book value / share | −0.3%/yr | −3.0%/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 earned ¥32.4B of owner earnings, the operating cash left after the ¥57.0B it takes just to hold its position. It put ¥53.9B more into growth; free cash flow, after that spending, was (¥21.5B).
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Reported net income | (¥158.4B) | (¥50.1B) | ¥54.0B | ¥80.4B | ¥66.8B |
| Depreciation & amortizationnon-cash charge added back | +¥57.0B | +¥83.4B | +¥72.1B | +¥56.1B | +¥42.0B |
| Working capital & othertiming of cash in and out, other non-cash items | +¥190.8B | +¥50.6B | −¥43.2B | −¥37.9B | −¥16.7B |
| Cash from operations | ¥89.4B | ¥84.0B | ¥82.9B | ¥98.6B | ¥92.2B |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −¥57.0B | −¥83.4B | −¥72.1B | −¥56.1B | −¥42.0B |
| Owner earnings | ¥32.4B | ¥538M | ¥10.8B | ¥42.5B | ¥50.2B |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −¥53.9B | −¥52.4B | −¥94.2B | −¥44.6B | −¥24.6B |
| Free cash flow | (¥21.5B) | (¥51.8B) | (¥83.4B) | (¥2.1B) | ¥25.6B |
| Owner-earnings marginowner earnings ÷ revenue | 7% | 0% | 2% | 8% | 11% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about ¥57.0B, roughly its depreciation, the rate its assets wear out). The other ¥53.9B of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows.
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.
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.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record | R&D / revenuelatest FY | Capex / revenuelatest FY | Inventory dayslatest FY |
|---|---|---|---|---|---|---|---|---|
| CSIQCanadian Solar Inc. Common Shares (ON) | $5.6B | 18% | 5.4% | 7% | -5% | — | 20.0% | 91 |
| FSLRFirst Solar | $5.2B | 23% | 8.9% | 5% | 4% | 4.5% | 16.7% | 87 |
| SWKSSkyworks Solutions Inc. | $4.1B | 47% | 27.8% | 23% | 28% | 19.2% | 4.8% | 115 |
| QRVOQorvo Inc. | $3.7B | 40% | 6.1% | 3% | 19% | 19.7% | 3.5% | 102 |
| NXTNextpower Inc. | $3.6B | 26% | 16.4% | 59% | 11% | 3.4% | 1.4% | 40 |
| 6963Rohm | $3.0B | 27%4y | 10.0% | 5% | 7% | 9.7% | 23.1% | 41 |
| MPWRMonolithic Power Systems Inc. | $2.8B | 55% | 20.6% | 23% | 27% | 13.7% | 6.2% | 165 |
| 3436SUMCO | $2.6B | 20%4y | 15.8% | 9% | 11% | 2.7% | 27.1% | 27 |
| Group median | — | 27% | 12.9% | 8% | 11% | 9.7% | 11.4% | 89 |
Owner’s Scorecard
Will it survive?
- ComfortableOperating income ¥10.9B ÷ interest expense ¥1.5B
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- Net cashCash ¥428.7B + ST investments ¥15.1B − debt ¥400.0B
What this means
Cash and short-term investments exceed every dollar of debt by ¥43.8B, 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.
- Long (60+ days)DSO 63 + DIO 41 − DPO 24 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Below average through the cycle10-yr median, range -3%–11%; 1% latest = NOPAT ¥8.6B ÷ invested capital ¥609.6BIndustry peers: median 11%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 1% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Solid through the cycle10-yr median margin, range 0%–11%; latest ¥32.4B = operating cash ¥89.4B − maintenance capex ¥57.0BIndustry peers: median 19%
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 7% of revenue this year, a 7% median across 10 years. It chose to put ¥53.9B more into growth, so free cash flow this year was (¥21.5B) — the gap is investment, not weakness.
- Are earnings backed by cash? ¥89.4BLoss, but cash-generativeNet income (¥158.4B) · cash from operations ¥89.4B
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.
How is the cash used?
- Returns about halfDividends + buybacks ¥19.3B ÷ Owner Earnings ¥32.4B — this fiscal year
What this means
Of ¥32.4B Owner Earnings, ¥19.3B (60%) went back to shareholders, ¥19.3B dividends, ¥0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 60%; across the record (2017–2026) it is 102%, the capital-allocation section below.
- Investing or harvesting? 1.95×ExpandingCapex ¥111.0B ÷ depreciation ¥57.0B
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, 2017–2026
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 8 of 10
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 0 of 7 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 12% → 1% (3-yr avg ends)
What this means
Through the cycle the operating margin slipped — about 12% early to 1% lately, median 9% — competition or costs are biting in.
- Reinvestment, incremental ROIC −10%
What this means
Reinvested capital came back at a negative incremental return over this window — the invested base grew while operating profit did not. The filings show where it went.
- Owner earnings growth −5%/yr
What this means
Owner earnings shrank about 5% a year over the record.
- Worst year 2025 · −8.9% op. margin
What this means
Operations went underwater in 2025, understand why before trusting the good years.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
All figures as filed; the source filing is linked above.
How the cash was used, 2017–2026
Over the record, the business generated ¥780.3B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.
- Reinvested¥798.4B · 102%
- Dividends¥177.8B · 23%
- Buybacks¥80.0B · 10%
- Returned to owners¥257.9B
102% of the owner earnings the business produced over the span, ¥177.8B as dividends and ¥80.0B as buybacks.
- Source of funding−¥276.0B
Reinvestment and shareholder returns ran ¥276.0B beyond the operating cash the business generated, so the gap was financed off the balance sheet.
- Average price paid for buybacks—
Buybacks ran ¥80.0B over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count−9.2%
The diluted count fell from 445M to 404M, so the buybacks outran the stock issued to staff.
- Dividend record¥47.80/sh
Paid in 10 of the years on record, the per-share dividend growing about 6% a year. It was cut at least once along the way.
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.
The price
What a price would have to assume, set against the record above.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Rohm has delivered.
Rohm’s latest year shows negative owner earnings, the mark of a build-out: total capital spending outruns the cash the business throws off today. So the tool opens on the steady-state base (maintenance capex in place of the build-out spend), the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.
Through the cycle, Rohm earns about ¥31.3B on its 6.5% median owner-earnings margin. This year’s 6.7% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
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.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
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.
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.
Free cash flow (¥21.5B) on 404M diluted shares; net cash ¥43.8B. The base opens on the steady-state figure (the latest year is negative on total capex mid-build-out); clear Steady-state to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex (¥111.0B) runs well above depreciation (¥57.0B), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about ¥32.4B, the cash it would throw off if it stopped expanding. 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: ← 6954 its page in the Manual 6971 →
Industry order: ← 6723 the Semiconductors chapter AAOI →