investorscraft@gmail.com

Intrinsic ValueNihon Kagaku Sangyo Co., Ltd. (4094.T)

Previous Close¥2,644.00
Intrinsic Value
Upside potential
Previous Close
¥2,644.00

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

Nihon Kagaku Sangyo Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio of inorganic and organic metal compounds, surface treatment agents, and construction materials. The company serves industries such as plastics, textiles, paints, electronics, and advanced sectors like optical communications and battery technologies. Its products, including copper, tin, and lithium compounds, are critical for high-performance applications, positioning the firm as a niche supplier in Japan and internationally. Beyond chemicals, Nihon Kagaku Sangyo develops fireproof and waterproof construction materials, heat exchangers, and industrial metal products, reinforcing its role in both traditional and innovative markets. The company’s dual focus on industrial chemicals and building materials provides resilience against sector-specific downturns, while its long-standing presence since 1924 underscores its established reputation. With a headquarters in Tokyo, it leverages domestic expertise while catering to global demand, particularly in Asia. The firm’s ability to supply materials for cutting-edge technologies like fuel cells highlights its adaptability to evolving industrial trends.

Revenue Profitability And Efficiency

In FY2024, Nihon Kagaku Sangyo reported revenue of JPY 22.44 billion, with net income of JPY 1.74 billion, reflecting a steady operational performance. The diluted EPS of JPY 88.81 indicates efficient earnings distribution across its 19.63 million outstanding shares. Operating cash flow stood at JPY 3.10 billion, supported by disciplined capital expenditures of JPY -1.11 billion, suggesting prudent reinvestment strategies.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 7.8%, underscoring its ability to convert revenue into profit effectively. Its capital efficiency is evident from the robust operating cash flow, which exceeds net income, indicating healthy cash generation from core operations. Minimal total debt of JPY 373.8 million further highlights a conservative leverage profile.

Balance Sheet And Financial Health

Nihon Kagaku Sangyo maintains a strong balance sheet, with JPY 19.69 billion in cash and equivalents, providing ample liquidity. The negligible debt level relative to cash reserves ensures financial flexibility. This conservative structure positions the company well to navigate economic uncertainties or invest in growth opportunities without overreliance on external financing.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for specialty chemicals and construction materials, with potential upside from advanced applications like batteries. Its dividend per share of JPY 75 reflects a commitment to shareholder returns, supported by stable cash flows. However, growth may be tempered by its niche market focus and regional exposure.

Valuation And Market Expectations

With a market cap of JPY 37.81 billion and a beta of 0.255, the stock exhibits low volatility relative to the broader market. The valuation suggests moderate investor expectations, balancing its stable cash flows with limited growth visibility. The dividend yield and strong balance sheet may appeal to income-focused investors.

Strategic Advantages And Outlook

Nihon Kagaku Sangyo’s strategic advantages lie in its diversified product mix and long-term industry presence. Its focus on high-performance chemicals and construction materials aligns with sustainable and technological trends. While global competition poses risks, its niche expertise and financial stability provide a foundation for steady performance. The outlook remains cautiously optimistic, contingent on industrial demand and innovation adoption.

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