investorscraft@gmail.com

Intrinsic ValueMitsui Matsushima Holdings Co., Ltd. (1518.T)

Previous Close¥1,425.00
Intrinsic Value
Upside potential
Previous Close
¥1,425.00

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

Mitsui Matsushima Holdings Co., Ltd. operates as a diversified industrial conglomerate with a core focus on coal production and distribution, serving steel mills, power utilities, and general industries. The company has strategically expanded into renewable energy, particularly solar power generation, while maintaining its legacy coal business. Beyond energy, Mitsui Matsushima engages in a wide array of ancillary businesses, including manufacturing of security products, photomask materials, and food packaging, as well as providing nursing care services and retail operations. This diversified approach mitigates sector-specific risks while leveraging its industrial expertise. The company holds a niche position in Japan's coal market, supported by its long-standing relationships with industrial clients and integrated logistics capabilities. Its expansion into solar energy reflects a gradual shift toward sustainability, though coal remains its primary revenue driver. The firm's broad portfolio, spanning from traditional energy to healthcare and retail, underscores its adaptability in a transitioning economic landscape.

Revenue Profitability And Efficiency

For FY 2024, Mitsui Matsushima reported revenue of JPY 77.47 billion, with net income reaching JPY 15.12 billion, reflecting strong profitability. The diluted EPS stood at JPY 1,209.17, indicating efficient earnings distribution. Operating cash flow was robust at JPY 21.29 billion, while capital expenditures were modest at JPY -1.40 billion, suggesting disciplined investment in growth and maintenance.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 19.5%, highlighting effective cost management. Operating cash flow significantly exceeds capital expenditures, indicating strong free cash flow generation. This efficiency supports reinvestment and shareholder returns without straining liquidity.

Balance Sheet And Financial Health

Mitsui Matsushima maintains a healthy balance sheet, with JPY 25.98 billion in cash and equivalents against total debt of JPY 8.67 billion, reflecting a conservative leverage profile. The net cash position provides flexibility for strategic initiatives or weathering cyclical downturns in its core coal business.

Growth Trends And Dividend Policy

While the coal sector faces long-term structural challenges, the company's diversification into renewables and other industries provides growth avenues. A dividend per share of JPY 130 signals a commitment to returning capital to shareholders, supported by stable cash flows.

Valuation And Market Expectations

With a market capitalization of JPY 54.51 billion and a beta of 0.711, the stock is perceived as relatively stable compared to the broader market. The valuation reflects investor confidence in its diversified model and ability to navigate sectoral shifts.

Strategic Advantages And Outlook

Mitsui Matsushima's strategic advantages lie in its diversified revenue streams and entrenched position in Japan's industrial supply chain. The outlook remains cautiously optimistic, balancing coal's steady demand with growth in solar energy and ancillary businesses. However, long-term success hinges on further diversification and sustainability initiatives.

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