investorscraft@gmail.com

Intrinsic ValueCentral Glass Co., Ltd. (4044.T)

Previous Close¥3,640.00
Intrinsic Value
Upside potential
Previous Close
¥3,640.00

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

Central Glass Co., Ltd. operates as a diversified manufacturer specializing in flat glass and chemical products, serving industries such as construction, automotive, and electronics. The company’s Glass Business segment provides architectural and automotive glass solutions, including specialized products like soundproof, UV-cut, and eco-glass, catering to high-performance demands. Its Chemicals Business segment supplies hydrofluoric acid, fine chemicals, and fertilizers, positioning the firm as a critical supplier in niche industrial applications. With operations spanning Japan, North America, and Europe, Central Glass leverages its technical expertise to maintain a competitive edge in both domestic and international markets. The company’s focus on innovation, particularly in eco-friendly and high-performance glass, aligns with global sustainability trends, reinforcing its market position. Its dual-segment approach mitigates sector-specific risks while capitalizing on cross-industry demand for advanced materials and specialty chemicals.

Revenue Profitability And Efficiency

Central Glass reported revenue of ¥144.2 billion for FY2025, with net income of ¥5.7 billion, reflecting a net margin of approximately 3.9%. Operating cash flow stood at ¥23.6 billion, indicating solid cash generation, though capital expenditures of ¥5.6 billion suggest ongoing investments in production capabilities. The company’s diluted EPS of ¥229.11 underscores its earnings capacity relative to its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio, with the Chemicals Business likely contributing higher margins due to specialty products. Capital efficiency appears moderate, with operating cash flow covering capex by a factor of 4.2x, indicating disciplined reinvestment. However, the net income-to-revenue ratio suggests room for improved operational leverage.

Balance Sheet And Financial Health

Central Glass holds ¥25.5 billion in cash and equivalents against total debt of ¥42.3 billion, reflecting a manageable leverage position. The balance sheet is structured to support ongoing operations, with liquidity sufficient to meet near-term obligations. The debt level, while notable, is offset by steady cash flow generation.

Growth Trends And Dividend Policy

Growth is likely driven by demand for advanced glass and chemical solutions, particularly in automotive and construction. The company’s dividend of ¥170 per share indicates a commitment to shareholder returns, though payout ratios remain conservative relative to earnings. Future expansion may hinge on technological advancements and regional market penetration.

Valuation And Market Expectations

With a market cap of ¥70.98 billion, Central Glass trades at a P/E ratio of approximately 12.5x, aligning with sector peers. The negative beta of -0.044 suggests low correlation to broader market movements, potentially appealing to defensive investors. Market expectations likely focus on margin improvement and sustainable growth in core segments.

Strategic Advantages And Outlook

Central Glass benefits from its technical expertise and diversified industrial exposure, reducing reliance on any single market. The outlook is cautiously optimistic, with opportunities in eco-friendly products and specialty chemicals. Challenges include raw material cost volatility and competitive pressures in global markets. Strategic investments in R&D and operational efficiency will be critical to maintaining competitiveness.

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