investorscraft@gmail.com

Intrinsic ValueOsaka Soda Co., Ltd. (4046.T)

Previous Close¥2,244.00
Intrinsic Value
Upside potential
Previous Close
¥2,244.00

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

Osaka Soda Co., Ltd. operates as a specialty chemicals manufacturer, serving diverse industries including pharmaceuticals, cosmetics, electronics, and construction. The company’s core revenue model hinges on producing high-value chemical products such as caustic soda, epoxy resins, and specialty silica gels, which are critical for industrial and consumer applications. Its diversified portfolio also includes active pharmaceutical ingredients, adhesive materials, and environmental solutions like mercury lamp recycling, positioning it as an integrated player in Japan’s chemical sector. Osaka Soda leverages its century-long expertise to maintain a niche market presence, particularly in high-purity and performance-driven chemical segments. The company’s focus on R&D and sustainability—evident in its recycling initiatives and non-phthalate resins—aligns with global trends toward eco-friendly materials. While it faces competition from larger multinational chemical firms, its regional supply chain and specialized offerings provide stability in domestic and select export markets. Strategic partnerships in pharmaceuticals and electronics further enhance its market resilience.

Revenue Profitability And Efficiency

For FY 2024, Osaka Soda reported revenue of ¥94.6 billion, with net income of ¥7.7 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥8.6 billion, though capital expenditures of ¥5.4 billion indicate ongoing investments in production capacity. The company’s diluted EPS of ¥60.17 suggests efficient earnings distribution across its 127.15 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s net income growth and operating cash flow demonstrate consistent earnings power, supported by its diversified chemical portfolio. Capital efficiency is balanced, with capex directed toward maintaining technological and environmental compliance. The low beta of 0.073 underscores its resilience to market volatility, typical of defensive industrial chemical players.

Balance Sheet And Financial Health

Osaka Soda maintains a solid balance sheet, with ¥14.4 billion in cash and equivalents against ¥8.4 billion in total debt, indicating manageable leverage. The liquidity position supports operational flexibility, while its long-standing industry presence mitigates refinancing risks. The absence of aggressive debt accumulation aligns with its conservative financial strategy.

Growth Trends And Dividend Policy

Growth is likely driven by niche demand for high-purity chemicals and recycling solutions, though macroeconomic headwinds may temper expansion. The dividend payout of ¥19 per share reflects a commitment to shareholder returns, albeit with a yield constrained by the stock’s defensive profile. Future trends may hinge on pharmaceutical and electronics sector demand.

Valuation And Market Expectations

With a market cap of ¥186.5 billion, the company trades at a moderate valuation, reflecting its stable but low-growth trajectory. Investors likely prize its defensive attributes and steady cash flows, though premium pricing for specialty chemical expertise is offset by limited international scale.

Strategic Advantages And Outlook

Osaka Soda’s strengths lie in its specialized product mix and regional market entrenchment. Challenges include scaling beyond Japan and navigating raw material cost fluctuations. The outlook remains stable, with incremental growth tied to sustainability trends and industrial demand in Asia.

Sources

Company filings, Tokyo Stock Exchange 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