investorscraft@gmail.com

Intrinsic ValueDaiichi Kigenso Kagaku Kogyo Co., Ltd. (4082.T)

Previous Close¥2,330.00
Intrinsic Value
Upside potential
Previous Close
¥2,330.00

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

Daiichi Kigenso Kagaku Kogyo Co., Ltd. operates as a specialized chemical company focused on zirconium and inorganic compounds, serving diverse industrial applications. Its product portfolio includes zirconium oxides, rare earth compounds, and sol products, catering to sectors such as automotive, industrial machinery, energy storage (lithium-ion batteries), and advanced materials (dental, thermal coatings). The company’s niche expertise in high-performance inorganic materials positions it as a critical supplier to manufacturers requiring precision chemical solutions. With a presence in Japan and international markets, Daiichi Kigenso leverages its R&D capabilities to maintain technological leadership in zirconium-based applications, particularly in emerging fields like fuel cells and advanced ceramics. Its market position is reinforced by long-standing customer relationships and a reputation for quality in demanding industrial environments.

Revenue Profitability And Efficiency

For FY 2024, Daiichi Kigenso reported revenue of JPY 35.22 billion, with net income of JPY 1.14 billion, reflecting a net margin of approximately 3.2%. Operating cash flow stood at JPY 5.31 billion, indicating solid cash generation despite significant capital expenditures of JPY 4.38 billion, likely tied to production capacity or R&D investments. The company’s efficiency metrics suggest a balanced focus on growth and operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 46.84 underscores moderate earnings power relative to its market capitalization. Capital expenditures nearly matched operating cash flow, indicating reinvestment needs for sustaining its technological edge. The balance between debt and cash reserves (JPY 8.29 billion cash vs. JPY 24.18 billion total debt) suggests leveraged growth strategies, though interest coverage remains a point of monitoring.

Balance Sheet And Financial Health

Daiichi Kigenso’s balance sheet shows JPY 8.29 billion in cash against total debt of JPY 24.18 billion, reflecting a leveraged but manageable structure. The debt-to-equity ratio and interest coverage would require further disclosure for precise assessment, but the company’s stable cash flow generation supports its financial obligations. Working capital dynamics appear stable, with no immediate liquidity concerns evident.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand for zirconium compounds, particularly in energy storage and advanced materials. A dividend of JPY 26 per share signals a commitment to shareholder returns, though the payout ratio remains modest relative to earnings. Future growth may hinge on R&D outcomes and expansion in high-value applications like battery technologies.

Valuation And Market Expectations

With a market cap of JPY 15.28 billion and a beta of 0.38, Daiichi Kigenso is perceived as a low-volatility player in the specialty chemicals sector. Its valuation reflects steady but niche demand, with potential upside linked to adoption of its materials in next-generation technologies. Investors likely price in moderate growth given its specialized market focus.

Strategic Advantages And Outlook

Daiichi Kigenso’s strategic advantages lie in its deep expertise in zirconium chemistry and diversified industrial applications. The outlook is cautiously optimistic, dependent on sustained demand from automotive and energy sectors, as well as successful commercialization of new products. Macroeconomic factors, including raw material costs and global supply chain stability, remain key watchpoints.

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