investorscraft@gmail.com

Intrinsic ValueKureha Corporation (4023.T)

Previous Close¥4,390.00
Intrinsic Value
Upside potential
Previous Close
¥4,390.00

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

Kureha Corporation operates as a diversified chemical company specializing in functional materials, specialty chemicals, and plastics. Its business is structured into four segments: Advanced Materials, Specialty Chemicals, Specialty Plastics, and Construction, alongside ancillary operations. The Advanced Materials segment is a key growth driver, producing high-performance polymers like polyphenylene sulfide (PPS) and polyvinylidene fluoride (PVDF), which are critical for automotive, electronics, and energy storage applications. The Specialty Chemicals segment focuses on therapeutic agents for chronic renal failure and agricultural fungicides, leveraging Japan’s aging population and agricultural needs. The Specialty Plastics segment caters to consumer and industrial demand for durable, high-barrier packaging solutions, while the Construction segment provides integrated engineering services. Kureha’s market position is bolstered by its technological expertise in niche polymer applications, particularly PVDF for lithium-ion batteries, aligning with global electrification trends. However, it faces competition from larger global chemical firms and cyclical demand fluctuations in construction and industrial markets. The company’s regional diversification remains limited, with a heavy reliance on the domestic market, though it is expanding its international footprint in high-growth sectors like energy storage and healthcare.

Revenue Profitability And Efficiency

Kureha reported revenue of JPY 177.97 billion for FY 2024, with net income of JPY 9.73 billion, reflecting a net margin of approximately 5.5%. Operating cash flow stood at JPY 11.6 billion, though capital expenditures of JPY 32.7 billion indicate significant reinvestment, likely in capacity expansion for high-demand materials like PVDF. The company’s profitability is tempered by input cost volatility and competitive pricing pressures in specialty chemicals.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 172.73 underscores moderate earnings power, supported by stable demand in healthcare and packaging. However, the high capex-to-cash flow ratio suggests aggressive capital deployment, which may pressure near-term returns. The company’s focus on high-margin advanced materials could improve capital efficiency over time, contingent on successful commercialization and pricing dynamics.

Balance Sheet And Financial Health

Kureha’s balance sheet shows JPY 23.13 billion in cash against JPY 51.02 billion in total debt, indicating a leveraged but manageable position. The debt level is justified by strategic investments in growth segments, though interest coverage and liquidity metrics warrant monitoring amid rising interest rates and macroeconomic uncertainty.

Growth Trends And Dividend Policy

Growth is driven by advanced materials, particularly PVDF for batteries, while dividends per share of JPY 86.7 reflect a payout ratio aligned with industry peers. The company’s growth trajectory hinges on scaling high-value products and geographic expansion, though dividend sustainability depends on stabilizing cash flows post-capex cycles.

Valuation And Market Expectations

With a market cap of JPY 162.91 billion, Kureha trades at a P/E of ~16.7x, reflecting moderate expectations. Investors likely price in growth from battery materials but remain cautious about cyclical risks in chemicals and construction. The beta of 0.498 suggests lower volatility relative to the broader market.

Strategic Advantages And Outlook

Kureha’s strengths lie in its niche polymer technologies and healthcare-focused chemicals, positioning it for long-term structural trends. Near-term challenges include cost management and capex absorption, but the outlook is positive if battery material demand sustains and construction activity recovers. Strategic partnerships or M&A could enhance its global reach.

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