investorscraft@gmail.com

Intrinsic ValueNissan Chemical Corporation (4021.T)

Previous Close¥5,323.00
Intrinsic Value
Upside potential
Previous Close
¥5,323.00

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

Nissan Chemical Corporation operates as a diversified chemical company with a strong presence in Japan and international markets. Its core segments include chemicals, performance materials, agricultural chemicals, and pharmaceuticals. The company specializes in high-purity chemicals, melamine-based products, and advanced materials for semiconductors and displays, positioning itself as a key supplier in industrial and technological applications. Its agricultural chemicals division provides herbicides, insecticides, and fungicides, catering to both large-scale farming and specialized uses like golf courses. In pharmaceuticals, Nissan Chemical develops cholesterol-lowering agents and calcium antagonists, leveraging its expertise in custom manufacturing for drug ingredients. The company’s long-standing history since 1887 underscores its deep technical know-how and stable market position. With a focus on innovation, Nissan Chemical invests in environmental and energy materials, aligning with global sustainability trends. Its diversified revenue streams and strong R&D capabilities provide resilience against sector-specific downturns, reinforcing its competitive edge in the basic materials sector.

Revenue Profitability And Efficiency

Nissan Chemical reported revenue of JPY 226.7 billion for FY 2024, with net income of JPY 38.0 billion, reflecting a robust profit margin. The company’s diluted EPS stood at JPY 272.82, demonstrating efficient earnings generation. Operating cash flow was JPY 33.7 billion, though capital expenditures of JPY 21.2 billion indicate ongoing investments in growth and operational capacity. These metrics highlight a balanced approach between profitability and reinvestment.

Earnings Power And Capital Efficiency

The company’s net income of JPY 38.0 billion underscores its earnings power, supported by diversified product lines and stable demand across industries. With a beta of 0.374, Nissan Chemical exhibits lower volatility compared to the broader market, suggesting resilient cash flows. Capital efficiency is evident in its ability to maintain profitability while funding R&D and expansion, though higher debt levels warrant monitoring.

Balance Sheet And Financial Health

Nissan Chemical’s balance sheet shows JPY 22.7 billion in cash and equivalents against JPY 40.9 billion in total debt, indicating moderate leverage. The company’s market capitalization of JPY 583.6 billion reflects investor confidence. While debt levels are manageable, the ratio of cash to debt suggests a need for prudent liquidity management, especially given cyclical industry risks.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its diversified portfolio and innovation-driven strategy. A dividend per share of JPY 174 reflects a commitment to shareholder returns, aligning with its stable cash flow generation. Future growth may hinge on expansion in high-margin segments like performance materials and pharmaceuticals, as well as international market penetration.

Valuation And Market Expectations

With a market cap of JPY 583.6 billion, Nissan Chemical trades at a valuation reflective of its stable earnings and sector position. The low beta suggests investors view it as a defensive play within the chemicals sector. Market expectations likely center on sustained profitability and strategic investments in high-growth areas like semiconductor materials and agrochemicals.

Strategic Advantages And Outlook

Nissan Chemical’s strengths lie in its diversified product mix, technical expertise, and long-term industry presence. The company is well-positioned to benefit from global demand for high-purity chemicals and sustainable solutions. Challenges include managing debt and cyclical demand fluctuations. The outlook remains positive, driven by innovation and strategic focus on high-value segments, though macroeconomic factors could influence near-term 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