investorscraft@gmail.com

Intrinsic ValueToho Acetylene Co., Ltd. (4093.T)

Previous Close¥367.00
Intrinsic Value
Upside potential
Previous Close
¥367.00

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

Toho Acetylene Co., Ltd. operates as a specialized provider of industrial and medical gases, welding equipment, and eco-energy solutions in Japan. The company serves diverse sectors, including environmental and chemical, steel and machinery, and food industries, leveraging its extensive product portfolio of high-pressure gases, medical gases, and industrial machinery. Its offerings range from acetylene and oxygen to semiconductor material gases and solar power systems, positioning it as a critical supplier in Japan's industrial supply chain. Toho Acetylene distinguishes itself through vertical integration, supplying both gases and related equipment, which enhances customer stickiness and operational efficiency. The company’s medical segment, including home treatment services, adds stability by catering to healthcare demand. While it faces competition from larger chemical conglomerates, its niche focus on gas applications and regional expertise in Japan provides a defensible market position. The firm’s long-standing presence since 1948 underscores its reliability, though growth may be tempered by Japan’s mature industrial sector.

Revenue Profitability And Efficiency

Toho Acetylene reported revenue of ¥35.4 billion for FY2024, with net income of ¥1.42 billion, reflecting a net margin of approximately 4.0%. Operating cash flow stood at ¥2.41 billion, supported by stable demand for industrial gases. Capital expenditures of ¥999 million indicate moderate reinvestment, aligning with maintenance needs rather than aggressive expansion. The company’s profitability metrics suggest efficient operations within its niche markets.

Earnings Power And Capital Efficiency

The firm generated diluted EPS of ¥40.74, demonstrating consistent earnings power. With a beta of 0.50, Toho Acetylene exhibits lower volatility compared to the broader market, likely due to its stable industrial customer base. The balance between operating cash flow and capex highlights disciplined capital allocation, though growth opportunities may be limited by sector maturity.

Balance Sheet And Financial Health

Toho Acetylene maintains a solid financial position, with ¥8.99 billion in cash and equivalents against ¥3.83 billion in total debt. This liquidity cushion supports its dividend policy and operational flexibility. The debt level appears manageable, given steady cash flows, though the company’s modest scale warrants prudent leverage management.

Growth Trends And Dividend Policy

Revenue growth is likely tied to Japan’s industrial output, with limited near-term catalysts. The dividend per share of ¥14 implies a payout ratio of approximately 34%, balancing shareholder returns with reinvestment needs. The firm’s focus on eco-energy products, such as solar systems, could align with Japan’s decarbonization goals, offering incremental growth potential.

Valuation And Market Expectations

At a market cap of ¥12.0 billion, the stock trades at a P/E of around 8.5x, reflecting its niche positioning and moderate growth prospects. The low beta suggests investor perception of stability, but valuation multiples may be constrained by sector dynamics.

Strategic Advantages And Outlook

Toho Acetylene’s strengths lie in its diversified gas applications and entrenched customer relationships. While macroeconomic headwinds in Japan’s industrial sector pose risks, its medical segment and eco-energy initiatives provide resilience. Strategic focus on operational efficiency and selective expansion in high-margin segments could sustain profitability.

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