investorscraft@gmail.com

Intrinsic ValueSeiren Co.,Ltd. (3569.T)

Previous Close¥3,160.00
Intrinsic Value
Upside potential
Previous Close
¥3,160.00

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

Seiren Co., Ltd. operates as a diversified textile and materials manufacturer with a strong presence in Japan and international markets. The company’s business is structured across five key segments: Automotive Upholstery Materials, Electronics Materials, High Fashion Materials, Environmental & Life Materials, and Medical Materials. Its automotive segment supplies high-performance materials for car interiors, including seat covers and airbags, catering to global automakers. The electronics segment focuses on conductive and high-strength yarns, serving precision device manufacturers. Meanwhile, its fashion and medical segments provide specialized textiles for apparel, sports, and healthcare applications, leveraging advanced material science. Seiren’s diversified portfolio positions it as a niche player with technological expertise in functional textiles, allowing it to serve both industrial and consumer markets. The company’s long-standing history since 1889 underscores its resilience and adaptability in evolving industries, while its R&D-driven approach ensures competitiveness in high-value segments like automotive and medical textiles.

Revenue Profitability And Efficiency

Seiren reported revenue of ¥141.9 billion for FY 2024, with net income of ¥12.2 billion, reflecting a net margin of approximately 8.6%. Operating cash flow stood at ¥13.5 billion, while capital expenditures were ¥4.3 billion, indicating disciplined reinvestment. The company’s profitability metrics suggest stable operational efficiency, supported by its diversified segment contributions and cost management.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was ¥202.57, demonstrating steady earnings power. The company’s capital efficiency is evident in its ability to generate positive operating cash flow while maintaining moderate capital expenditures. Its low beta (0.286) suggests resilience to market volatility, reinforcing its stable earnings profile.

Balance Sheet And Financial Health

Seiren maintains a solid balance sheet with ¥43.6 billion in cash and equivalents against ¥18.9 billion in total debt, indicating strong liquidity. The conservative leverage profile supports financial flexibility, with ample capacity for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for high-performance materials in automotive and electronics sectors. Its dividend payout of ¥68 per share reflects a commitment to shareholder returns, supported by consistent cash generation. Future growth may hinge on expansion in medical and sustainable materials segments.

Valuation And Market Expectations

With a market cap of ¥136.7 billion, Seiren trades at a P/E multiple of approximately 11.2x (based on diluted EPS). The valuation reflects expectations of steady, albeit moderate, growth given its mature industry positioning and niche specialization.

Strategic Advantages And Outlook

Seiren’s competitive edge lies in its material science expertise and diversified industrial applications. The outlook remains stable, with opportunities in automotive electrification and medical textiles. However, reliance on industrial demand cycles and raw material costs could pose risks.

Sources

Company filings, market data

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