investorscraft@gmail.com

Intrinsic ValueSumitomo Chemical Company, Limited (4005.T)

Previous Close¥470.00
Intrinsic Value
Upside potential
Previous Close
¥470.00

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

Sumitomo Chemical Company, Limited operates as a diversified chemical conglomerate with a global footprint, specializing in petrochemicals, energy materials, IT-related chemicals, health and crop sciences, and pharmaceuticals. The company’s revenue model is anchored in high-value industrial and specialty chemicals, serving sectors such as agriculture, electronics, automotive, and healthcare. Its Petrochemicals & Plastics segment supplies synthetic resins and industrial chemicals, while the Energy & Functional Materials segment focuses on advanced materials for next-generation technologies like lithium-ion batteries. The IT-Related Chemicals division caters to semiconductor and display manufacturers, reinforcing its role in the tech supply chain. Sumitomo Chemical’s Health & Crop Sciences segment addresses agricultural productivity and public health, offering crop protection chemicals and pharmaceuticals. The company’s strategic collaborations, such as its partnership with Ginkgo Bioworks for bio-based chemicals, highlight its commitment to innovation and sustainability. Despite its broad portfolio, Sumitomo Chemical faces intense competition from global peers like BASF and Dow Chemical, requiring continuous R&D investment to maintain its market position. Its diversified operations provide resilience but also expose it to cyclical demand fluctuations in key industries.

Revenue Profitability And Efficiency

Sumitomo Chemical reported revenue of JPY 2.45 trillion for FY 2024, reflecting its scale in the chemicals sector. However, the company posted a net loss of JPY 311.8 billion, driven by operational challenges and potential write-downs. Negative operating cash flow of JPY 51.3 billion and capital expenditures of JPY 152.9 billion indicate strained liquidity, likely due to high fixed costs and restructuring efforts. The diluted EPS of -JPY 190.69 underscores profitability pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its capital allocation, possibly tied to underperforming segments or high debt servicing costs. With a market cap of JPY 548.9 billion, the firm’s valuation suggests investor skepticism about near-term turnaround prospects. The beta of 0.354 indicates lower volatility relative to the market, but this may also reflect subdued growth expectations.

Balance Sheet And Financial Health

Sumitomo Chemical’s balance sheet shows JPY 217.4 billion in cash against total debt of JPY 1.56 trillion, signaling significant leverage. The high debt burden, coupled with negative cash flow, raises concerns about financial flexibility. Asset sales or equity raises may be necessary to stabilize the capital structure, especially if operational losses persist.

Growth Trends And Dividend Policy

The company’s growth trajectory is challenged by its recent losses, though its diversified segments offer potential recovery avenues. A dividend of JPY 9 per share suggests a commitment to shareholder returns, but sustainability depends on profitability improvements. Long-term growth may hinge on innovation in bio-based chemicals and advanced materials, but execution risks remain.

Valuation And Market Expectations

At a market cap of JPY 548.9 billion, Sumitomo Chemical trades at a discount to revenue, reflecting its earnings struggles. Investors likely await clearer signs of operational restructuring or segment-specific recoveries before assigning higher multiples. The low beta implies muted short-term expectations, with focus on debt reduction and margin recovery.

Strategic Advantages And Outlook

Sumitomo Chemical’s strengths lie in its diversified portfolio and technological capabilities, particularly in IT-related chemicals and crop sciences. However, its outlook is clouded by financial strain and cyclical headwinds. Successful execution of cost-cutting measures and strategic partnerships could restore confidence, but the path to sustained profitability remains uncertain.

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