investorscraft@gmail.com

Intrinsic ValueKanto Denka Kogyo Co., Ltd. (4047.T)

Previous Close¥1,291.00
Intrinsic Value
Upside potential
Previous Close
¥1,291.00

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

Kanto Denka Kogyo Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio across fundamental and fine chemicals. The company serves critical industries such as semiconductors, energy storage, water treatment, and pharmaceuticals through its inorganic and organic chemical products. Its Fundamental Chemicals division supplies essential industrial chemicals like caustic soda and aluminum chloride, while the Fine Chemicals division focuses on high-value fluorochemicals used in advanced technologies, including lithium-ion batteries and semiconductor manufacturing. The company’s market position is bolstered by its long-standing expertise in chemical synthesis and its role as a key supplier to Japan’s industrial and technology sectors. Despite competitive pressures, Kanto Denka maintains relevance through niche applications and regulatory-compliant products, though its profitability is sensitive to raw material costs and global demand fluctuations.

Revenue Profitability And Efficiency

In FY 2024, Kanto Denka reported revenue of ¥64.8 billion but faced a net loss of ¥4.6 billion, reflecting margin pressures and operational challenges. The diluted EPS of -¥80.24 underscores profitability struggles, though operating cash flow of ¥11.2 billion suggests some liquidity resilience. Capital expenditures of ¥10.9 billion indicate ongoing investments, likely in capacity or R&D, but efficiency metrics remain strained amid negative earnings.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its recent net loss, though its fluorochemicals segment may offer higher-margin opportunities in semiconductors and batteries. Capital efficiency is mixed, with significant capex offsetting operating cash flow. The negative EPS and modest cash position relative to debt highlight challenges in generating sustainable returns on invested capital.

Balance Sheet And Financial Health

Kanto Denka’s balance sheet shows ¥25.2 billion in cash against ¥41.7 billion in total debt, indicating a leveraged position. The net debt of ¥16.5 billion raises liquidity concerns, though the company’s operating cash flow provides some coverage. Asset-heavy operations and cyclical demand expose the firm to refinancing risks if profitability does not recover.

Growth Trends And Dividend Policy

Growth is likely tied to fluorochemical demand in electronics and energy storage, but recent losses suggest near-term headwinds. The dividend of ¥17 per share, despite negative earnings, signals a commitment to shareholders but may be unsustainable without improved cash generation. Long-term trends in battery and semiconductor markets could drive recovery if execution improves.

Valuation And Market Expectations

With a market cap of ¥47.8 billion and a beta of 0.51, the stock reflects lower volatility but muted growth expectations. The negative earnings and high debt load likely weigh on valuation multiples, though niche chemical exposure could attract investors betting on a cyclical rebound or strategic repositioning.

Strategic Advantages And Outlook

Kanto Denka’s strengths lie in its specialized chemical expertise and entrenched industrial relationships. However, the outlook is cautious due to profitability challenges and leverage. Success hinges on stabilizing margins, managing debt, and capitalizing on high-growth fluorochemical applications, though macroeconomic and input cost risks persist.

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