investorscraft@gmail.com

Intrinsic ValueResonac Holdings Corporation (4004.T)

Previous Close¥8,950.00
Intrinsic Value
Upside potential
Previous Close
¥8,950.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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