Subscribe

Samco Inc. (6387.T)

JPY12,450.00 +290.00 (+2.38%)
JP JPX Technology Semiconductors
Address 36 Waraya-cho 612-8443
Kyoto, JP
CEO Osamu Tsuji
IPO 2001-05-30
ISIN JP3322950001

Explore sections of this company profile

Description

SAMCO Inc. manufactures and sales semiconductor and materials in Japan and internationally. The company primarily offers thin film deposition, microfabrication, cleaning, and surface treatment products. Its deposition systems include atomic layer deposition systems, Plasma enhanced chemical vapor deposition (PECVD) systems, liquid source CVD systems, and diamond-like carbon coating systems; and etching systems comprise inductively coupled plasma (ICP), silicon deep reactive ion, reactive ion, and xenon difluoride etching systems. It also provides Aqua Plasma cleaner, a plasma processing equipment; plasma cleaners; and UV ozone cleaners. The company was formerly known as SAMCO International, Inc. and changed its name to SAMCO Inc. in December 2004. SAMCO Inc. was incorporated in 1979 and is headquartered in Kyoto, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY12,450.00 +290.00 (+2.38%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
175.7K
Beta
0.70
Float Shares
4.67M
Free Float %
58.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+16.75% +22.84% +8.79% +108.72% +249.39% +214.57% +442.50% +126.50% +352.28% +1,642.72% +377.34%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12,450.00
DCF (Unlevered) 5,869.29 -52.9%
DCF (Levered) 5,660.94 -54.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-06 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
12.15
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Semiconductors: +12.5%
    +13.9% Q2'26: +33.3% (vs Q2'25)
  • EPS growth Semiconductors: +22.5%
    +15.3% Q2'26: +145.8% (vs Q2'25)
  • FCF margin FCF growth · Semiconductors: +38.2%
    +11.2% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Semiconductors: +10.7%
    +25.1% Q2'26: +29.6% (vs Q2'25)
  • ROIC Semiconductors: +6.0%
    +22.0% Q2'26: +37.9% (vs Q2'25)
  • Share dilution Semiconductors: +0.0%
    +0.0% Q2'26: 0.0% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Semiconductors: -0.75×
    0.44× Q2'26: 0.30× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.70) × ERP
WACC = 99% × Ke + 1% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,859.44 Current price: 12,450.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jul 2015
actual
Jul 2016
actual
Jul 2017
actual
Jul 2018
actual
Jul 2019
actual
Jul 2020
actual
Jul 2021
actual
Jul 2022
actual
Jul 2023
actual
Jul 2024
actual
Jul 2025
actual
Jul 2026
1 Rev. Ana.
1 EPS Ana.
Jul 2027
1 Rev. Ana.
1 EPS Ana.
Jul 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
5.25B
est: 5.20B (+1.0%)
5.35B
est: 5.50B (-2.8%)
3.12B
est: 3.20B (-2.4%)
5.47B
est: 5.20B (+5.1%)
4.94B
est: 5.30B (-6.9%)
5.87B
est: 6.07B (-3.2%)
5.75B
est: 5.97B (-3.7%)
6.40B
est: 6.85B (-6.5%)
7.83B
est: 7.95B (-1.5%)
8.20B
est: 8.50B (-3.5%)
9.34B
est: 9.20B (+1.5%)
10.50B
10.50B – 10.50B
+14.1% YoY
12.70B
12.70B – 12.70B
+21.0% YoY
14.40B
14.40B – 14.40B
+13.4% YoY
EBITDA
749.54M
est: 1.25B (-40.1%)
852.47M
est: 1.32B (-35.6%)
-180.69M
est: 769.88M (-123.5%)
756.59M
est: 1.25B (-39.5%)
420.47M
est: 1.28B (-67.0%)
1.01B
est: 1.46B (-31.0%)
1.04B
est: 1.44B (-27.3%)
1.42B
est: 1.65B (-13.9%)
1.90B
est: 1.91B (-0.8%)
2.06B
est: 2.93B (-29.5%)
2.43B
est: 3.17B (-23.2%)
3.61B
3.61B – 3.61B
+14.1% YoY
4.37B
4.37B – 4.37B
+21.0% YoY
4.96B
4.96B – 4.96B
+13.4% YoY
EBIT
671.15M
est: 1.21B (-44.7%)
744.60M
est: 1.28B (-42.0%)
-279.09M
est: 746.94M (-137.4%)
638.26M
est: 1.21B (-47.4%)
327.75M
est: 1.24B (-73.5%)
902.23M
est: 1.42B (-36.3%)
989.42M
est: 1.39B (-29.0%)
1.37B
est: 1.60B (-14.2%)
1.86B
est: 1.86B (+0.2%)
2.02B
est: 2.86B (-29.6%)
2.35B
est: 3.10B (-24.2%)
3.54B
3.54B – 3.54B
+14.1% YoY
4.28B
4.28B – 4.28B
+21.0% YoY
4.85B
4.85B – 4.85B
+13.4% YoY
Net Income
417.26M
est: 571.11M (-26.9%)
348.68M
est: 400.02M (-12.8%)
-265.30M
est: -350.21M (+24.2%)
407.92M
est: 499.62M (-18.4%)
215.62M
est: 299.61M (-28.0%)
634.74M
est: 611.80M (+3.7%)
755.82M
est: 711.14M (+6.3%)
1.05B
est: 1.02B (+3.5%)
1.37B
est: 1.40B (-2.1%)
1.47B
est: 1.38B (+6.7%)
1.70B
est: 1.60B (+6.1%)
1.85B
1.85B – 1.85B
+15.6% YoY
2.50B
2.50B – 2.50B
+35.1% YoY
2.90B
2.90B – 2.90B
+16.0% YoY
SGA
1.51B
est: 1.22B (+23.9%)
1.53B
est: 1.29B (+19.3%)
1.44B
est: 747.75M (+92.8%)
1.63B
est: 1.22B (+34.5%)
1.64B
est: 1.24B (+32.5%)
1.63B
est: 1.42B (+14.8%)
1.55B
est: 1.39B (+11.5%)
1.44B
est: 1.60B (-10.3%)
1.63B
est: 1.86B (-12.1%)
1.77B
est: 1.90B (-6.9%)
1.88B
est: 2.06B (-8.9%)
2.35B
2.35B – 2.35B
+14.1% YoY
2.85B
2.85B – 2.85B
+21.0% YoY
3.23B
3.23B – 3.23B
+13.4% YoY
EPS
59.33
est: 71.10 (-16.6%)
44.25
est: 49.80 (-11.1%)
-33.03
est: -43.60 (+24.2%)
50.78
est: 62.20 (-18.4%)
26.84
est: 37.30 (-28.0%)
79.02
est: 76.17 (+3.7%)
94.10
est: 88.53 (+6.3%)
131.09
est: 126.70 (+3.5%)
170.09
est: 173.70 (-2.1%)
183.27
est: 171.80 (+6.7%)
211.32
est: 199.20 (+6.1%)
230.30
230.30 – 230.30
+15.6% YoY
311.20
311.20 – 311.20
+35.1% YoY
361.00
361.00 – 361.00
+16.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-11 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-10 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-09 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-08 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-05 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-04 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-03 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-06-02 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-06-01 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-29 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-05-28 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-05-27 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-05-26 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-05-25 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-05-22 A- 4/5 3/5 4/5 5/5 3/5 2/5 3/5
2026-05-21 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-20 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-19 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-18 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-15 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-13 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-12 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-01 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-30 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-04-28 A- 4/5 3/5 4/5 4/5 3/5 3/5 3/5
2026-04-27 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-24 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-23 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-22 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-21 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-20 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-17 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-04-16 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
360.46M
OE per share TTM
44.88
Owner's Yield
0.36%
Maintenance CapEx ratio
48.33%
Maint CapEx / Avg PPE
53.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 11 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.02% 56.8K 0.30%
2 Dimensional - International Small Cap ETF DFIS 0.01% 556.3K 0.39%
3 Amundi Japan TOPIX II UCITS ETF EUR Hedged Dist JPNH.PA 0.01% 63.8K 0.45%
4 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.01% 62.7K 0.45%
5 iShares Core TOPIX ETF 1475.T 0.01% 1.12M 0.05%
6 Avantis Responsible International Equity ETF AVSD 0.01% 24.4K 0.23%
7 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 22.3K 0.24%
8 Dimensional - International Core Equity Market ETF DFAI 0.00% 341.2K 0.18%
9 Dimensional - International Core Equity 2 ETF DFIC 0.00% 234.4K 0.22%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 154.3K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
12.30M
Shares Outstanding
8.03M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Haruhiko Yamashita Senior Managing Executive Officer, GM of Prod. Mgmt & Manufacturing Dept. and Director male
Hirofumi Hatta Executive Officer of Human Resources
Kiyoshi Sato Executive Officer, GM of Sales Division & Sales Promotion Department and Director male
Osamu Tsuji Founder, Chairman & Chief Executive Officer male
Shozo Miyamoto Executive Officer, GM of Administration & Accounting Department and Director male
Tsukasa Kawabe President, Chief Operating Officer & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits