investorscraft@gmail.com

Intrinsic ValueTaki Chemical Co., Ltd. (4025.T)

Previous Close¥3,925.00
Intrinsic Value
Upside potential
Previous Close
¥3,925.00

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

Taki Chemical Co., Ltd. operates as a diversified chemical company with a strong presence in Japan’s agri-chemical and water treatment sectors. Its core revenue streams stem from fertilizers, soil conditioners, and specialized water treatment chemicals like polyaluminum chloride, which are critical for industrial and municipal applications. The company also produces high-purity metal oxides and functional nanomaterials, catering to niche markets in biotechnology and advanced materials. With a legacy dating back to 1885, Taki Chemical has established itself as a reliable supplier in Japan’s chemical industry, leveraging its technical expertise to serve agriculture, water treatment, and specialty materials sectors. Its real estate segment provides additional stability, though it remains secondary to its chemical operations. The company’s market position is reinforced by its long-standing customer relationships and focus on high-value functional chemicals, though it faces competition from larger global players in commoditized segments.

Revenue Profitability And Efficiency

Taki Chemical reported revenue of JPY 38.9 billion for FY 2024, with net income of JPY 2.3 billion, reflecting a steady but modest profitability margin. Operating cash flow stood at JPY 4.3 billion, indicating efficient working capital management. Capital expenditures of JPY 1.8 billion suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 271.33 underscores its ability to generate earnings despite operating in competitive markets. With a low beta of 0.384, Taki Chemical exhibits lower volatility compared to broader markets, appealing to risk-averse investors. Its capital efficiency is further evidenced by a manageable debt-to-equity structure, supporting sustainable growth.

Balance Sheet And Financial Health

Taki Chemical maintains a solid balance sheet with JPY 7.5 billion in cash and equivalents against total debt of JPY 1.2 billion, reflecting strong liquidity. The low leverage ratio positions the company favorably for strategic investments or economic downturns, ensuring financial flexibility.

Growth Trends And Dividend Policy

Growth has been steady but unspectacular, with the company focusing on niche chemical applications rather than rapid expansion. A dividend of JPY 60 per share signals a commitment to shareholder returns, though the yield remains modest. Future growth may hinge on demand for high-purity materials and water treatment solutions.

Valuation And Market Expectations

With a market cap of JPY 24.3 billion, Taki Chemical trades at a conservative valuation, reflecting its stable but slow-growth profile. Investors likely view it as a defensive play within the materials sector, given its low beta and consistent profitability.

Strategic Advantages And Outlook

Taki Chemical’s strengths lie in its specialized chemical expertise and long-term customer relationships. The outlook remains stable, with potential upside from increased demand for water treatment and functional materials. However, reliance on the domestic market and limited scale could constrain outperformance against global peers.

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