Data is not available at this time.
Showa Denko K.K. is a diversified chemical company with a strong presence in Japan and international markets, operating across seven distinct segments: Petrochemicals, Chemicals, Electronics, Inorganics, Aluminum, Showa Denko Materials, and Others. The company’s core revenue model is built on manufacturing and selling high-value chemical products, including olefins, functional chemicals, industrial gases, and advanced materials for electronics and energy storage. Its Petrochemicals and Chemicals segments form the backbone of its operations, supplying essential raw materials to industries ranging from automotive to construction. Meanwhile, the Electronics segment capitalizes on growing demand for semiconductor materials, including SiC epitaxial wafers and lithium-ion battery components, positioning Showa Denko as a critical supplier in the tech-driven economy. The Showa Denko Materials segment further diversifies its portfolio with specialized products like epoxy molding compounds and copper-clad laminates, catering to the electronics manufacturing sector. With a legacy dating back to 1939, the company has established itself as a reliable player in the basic materials sector, leveraging its technological expertise and integrated supply chain to maintain competitive advantages in niche markets.
Showa Denko reported revenue of JPY 1.39 trillion for the fiscal year ending December 2024, with net income of JPY 73.5 billion, reflecting a net margin of approximately 5.3%. The company generated JPY 163.7 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures stood at JPY 88.3 billion, indicating ongoing investments in production capacity and technological advancements.
The company’s diluted EPS of JPY 406.61 underscores its earnings capability, supported by diversified revenue streams and cost management. Operating cash flow coverage of capital expenditures suggests disciplined capital allocation, though high total debt of JPY 1.02 trillion warrants monitoring for leverage risks. The balance between reinvestment and profitability remains a key focus for sustained growth.
Showa Denko maintains a robust liquidity position with JPY 294.7 billion in cash and equivalents, providing a buffer against its JPY 1.02 trillion total debt. The debt load is substantial but manageable given the company’s stable cash flows and diversified operations. Investors should assess long-term debt sustainability in the context of industry cyclicality and interest rate environments.
The company has demonstrated resilience in its core markets, with growth driven by demand for advanced materials in electronics and energy storage. A dividend per share of JPY 65 reflects a conservative but stable payout policy, aligning with its capital retention strategy for reinvestment. Future growth may hinge on expansion in high-margin segments like semiconductor materials and lithium-ion battery components.
With a market capitalization of JPY 525.8 billion and a beta of 0.46, Showa Denko is perceived as a relatively low-volatility stock within the materials sector. Valuation metrics should be contextualized against sector peers, considering its diversified business model and exposure to both cyclical and structural growth drivers in chemicals and advanced materials.
Showa Denko’s strategic strengths lie in its diversified product portfolio, technological expertise in high-growth segments like electronics materials, and a long-standing industry presence. The outlook remains cautiously optimistic, with opportunities in renewable energy and electric vehicle supply chains offsetting potential headwinds from raw material cost fluctuations. Continued innovation and operational efficiency will be critical to maintaining competitiveness.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |