investorscraft@gmail.com

Intrinsic ValueSakai Chemical Industry Co., Ltd. (4078.T)

Previous Close¥3,320.00
Intrinsic Value
Upside potential
Previous Close
¥3,320.00

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

Sakai Chemical Industry Co., Ltd. operates as a diversified specialty chemical company with a strong presence in Japan. Its core revenue model revolves around manufacturing and supplying high-value chemical products, including titanium dioxide, barium and strontium compounds, zinc products, and plastic additives, which serve industries such as paints, electronics, plastics, and pharmaceuticals. The company’s product portfolio is tailored to niche applications, ensuring steady demand from industrial and consumer markets. Sakai Chemical leverages its long-standing expertise in chemical synthesis and material science to maintain a competitive edge in the specialty chemicals sector. Its market position is reinforced by its ability to cater to both domestic and international clients, though its primary focus remains on Japan. The company’s diversified offerings mitigate sector-specific risks, while its emphasis on electronic materials and catalysts aligns with growing demand for advanced materials in technology and environmental applications. Despite operating in a competitive landscape dominated by global chemical giants, Sakai Chemical’s specialization in high-purity and performance-driven chemicals allows it to carve out a stable niche.

Revenue Profitability And Efficiency

In FY 2024, Sakai Chemical reported revenue of JPY 82.1 billion, reflecting its steady industrial demand. However, the company posted a net loss of JPY 7.1 billion, with diluted EPS at -JPY 437.64, indicating significant profitability challenges. Operating cash flow stood at JPY 6.9 billion, suggesting some operational resilience despite the net loss. Capital expenditures of JPY 4.0 billion highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings power in FY 2024 underscores operational headwinds, likely tied to input cost inflation or pricing pressures in specialty chemicals. Operating cash flow, though positive, was insufficient to offset net losses, raising questions about near-term capital efficiency. The balance between reinvestment and profitability remains a critical area for improvement.

Balance Sheet And Financial Health

Sakai Chemical’s balance sheet shows JPY 16.6 billion in cash and equivalents against JPY 27.0 billion in total debt, indicating moderate leverage. The debt position, while manageable, requires careful monitoring given the recent net loss. Liquidity appears adequate, but sustained profitability challenges could strain financial flexibility.

Growth Trends And Dividend Policy

The company’s growth trajectory is uncertain, with FY 2024 results reflecting significant earnings pressure. Despite this, Sakai Chemical maintained a dividend of JPY 135 per share, signaling commitment to shareholder returns. Future growth may hinge on demand recovery in key end-markets like electronics and automotive coatings.

Valuation And Market Expectations

With a market cap of JPY 40.98 billion and a beta of 0.072, Sakai Chemical is viewed as a low-volatility stock, likely due to its niche market positioning. Investors appear cautious, given the FY 2024 losses, but may be pricing in a potential recovery in specialty chemical demand.

Strategic Advantages And Outlook

Sakai Chemical’s strengths lie in its diversified product range and deep technical expertise in specialty chemicals. However, the near-term outlook is clouded by profitability challenges. Strategic focus on high-growth segments like electronic materials and environmental catalysts could drive recovery, but execution risks remain.

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