investorscraft@gmail.com

Intrinsic ValueShoei Yakuhin Co.,Ltd. (3537.T)

Previous Close¥1,572.00
Intrinsic Value
Upside potential
Previous Close
¥1,572.00

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

Shoei Yakuhin Co., Ltd. operates as a diversified chemical trading company with a strong presence in Japan and select international markets. The company specializes in the distribution of oleo chemicals, surfactants, synthetic resins, and petrochemicals, catering to industrial and consumer applications. Its product portfolio extends to daily necessities like detergents, cosmetics, and cleaning agents, as well as civil engineering materials such as ground improvement and structural repair solutions. Shoei Yakuhin serves a broad clientele across multiple sectors, leveraging its long-standing industry expertise and supply chain efficiency. The company’s market position is reinforced by its ability to source and distribute high-demand chemical products, supported by strategic partnerships and a focus on quality. While it faces competition from larger global chemical distributors, Shoei Yakuhin maintains a niche through its diversified offerings and regional market penetration.

Revenue Profitability And Efficiency

For FY 2024, Shoei Yakuhin reported revenue of ¥22.6 billion, with net income of ¥492 million, reflecting a net margin of approximately 2.2%. Operating cash flow stood at ¥818 million, while capital expenditures were minimal at ¥555,000, indicating efficient capital deployment. The company’s profitability metrics suggest moderate operational efficiency in a competitive trading environment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥144.75 demonstrates its ability to generate earnings despite thin margins typical of the chemical trading sector. With low capital expenditures relative to operating cash flow, Shoei Yakuhin exhibits prudent capital allocation, focusing on working capital management and inventory turnover to sustain profitability.

Balance Sheet And Financial Health

Shoei Yakuhin maintains a solid balance sheet, with ¥1.9 billion in cash and equivalents against ¥600 million in total debt, reflecting a conservative leverage profile. The company’s liquidity position is robust, providing flexibility for operational needs and potential strategic investments.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by demand for chemical and construction materials. The company pays a dividend of ¥39 per share, signaling a commitment to shareholder returns, though its yield remains modest relative to earnings. Future growth may hinge on expanding its international footprint and product diversification.

Valuation And Market Expectations

With a market capitalization of ¥6.1 billion and a beta of 0.23, Shoei Yakuhin is perceived as a low-volatility stock. The valuation reflects its niche market position and stable but slow-growth trajectory, with investors likely prioritizing dividend consistency over aggressive expansion.

Strategic Advantages And Outlook

Shoei Yakuhin’s strengths lie in its diversified product range and established supply chain networks. The company is well-positioned to benefit from steady demand in its core markets, though macroeconomic pressures and input cost volatility could pose challenges. Strategic focus on higher-margin segments and operational efficiency will be critical for sustained performance.

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