investorscraft@gmail.com

Intrinsic ValueTayca Corporation (4027.T)

Previous Close¥1,391.00
Intrinsic Value
Upside potential
Previous Close
¥1,391.00

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

Tayca Corporation operates as a specialized chemical manufacturer in Japan, focusing on high-value industrial applications. The company’s product portfolio spans general-purpose chemicals like titanium dioxide and surfactants, alongside niche offerings such as photocatalytic titanium dioxide and electroconductive polymers. These materials cater to diverse industries, including electronics, coatings, and corrosion protection, positioning Tayca as a critical supplier in advanced material science. Its market strength lies in technical expertise and a vertically integrated production model, enabling consistent quality and customization for industrial clients. The firm’s specialization in micro-sized and surface-treated compounds differentiates it from commoditized chemical producers, aligning with Japan’s demand for precision-engineered solutions. While domestic-focused, Tayca’s R&D-driven approach supports steady demand from sectors prioritizing performance additives and functional materials.

Revenue Profitability And Efficiency

Tayca reported revenue of ¥52.99 billion for FY2024, with net income of ¥1.87 billion, reflecting a modest net margin of 3.5%. Operating cash flow stood at ¥4.98 billion, though capital expenditures of ¥3.62 billion indicate ongoing investments in production capabilities. The diluted EPS of ¥80.57 suggests efficient capital allocation relative to its ¥29.2 billion market cap.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified chemical portfolio, with specialty products likely driving higher margins. Operating cash flow covers capex, but the modest net income implies sensitivity to input costs or pricing pressures. The absence of detailed segment data limits granular analysis of capital efficiency across product lines.

Balance Sheet And Financial Health

Tayca maintains a solid liquidity position with ¥14.23 billion in cash against ¥9.53 billion total debt, indicating a manageable leverage profile. The balance sheet supports ongoing operations, though the debt-to-equity ratio is unclear without full liability disclosures. Conservative financial management aligns with its stable but low-growth industry.

Growth Trends And Dividend Policy

Growth appears incremental, tied to industrial demand in Japan. A dividend of ¥38 per share implies a payout ratio of ~47% of net income, signaling a commitment to shareholder returns despite limited top-line expansion. The lack of explicit revenue growth figures suggests reliance on operational efficiency rather than market expansion.

Valuation And Market Expectations

At a market cap of ¥29.2 billion, Tayca trades at ~15.6x net income, reflecting moderate expectations for a stable chemical producer. The low beta (0.096) indicates minimal correlation with broader market volatility, typical for niche industrial firms.

Strategic Advantages And Outlook

Tayca’s R&D focus and specialization in high-performance chemicals provide resilience against commoditization risks. However, reliance on the domestic market and subdued profitability metrics may limit upside. Strategic partnerships or export opportunities could enhance growth, but execution remains key.

Sources

Company filings, market data

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