investorscraft@gmail.com

Intrinsic ValueNihon Parkerizing Co., Ltd. (4095.T)

Previous Close¥1,471.00
Intrinsic Value
Upside potential
Previous Close
¥1,471.00

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 Parkerizing Co., Ltd. operates as a specialized chemical company focused on surface treatment technologies, serving industries requiring corrosion resistance, lubrication, and substrate preparation. Its core revenue model revolves around supplying high-performance chemicals and technical services for metal treatment, including WEATHERCOAT for weathering steel and emulsion-type rolling oils for steel processing. The company serves diverse sectors such as automotive, construction, and industrial manufacturing, leveraging its proprietary technologies to enhance material durability and performance. With a strong presence in Japan and international markets, Nihon Parkerizing maintains a competitive edge through innovation and tailored solutions, positioning itself as a trusted partner for advanced surface treatment needs. Its expertise in conversion coatings, heat treatments, and composite plating further solidifies its market leadership in niche chemical applications.

Revenue Profitability And Efficiency

Nihon Parkerizing reported revenue of ¥125.1 billion for FY 2024, with net income of ¥13.2 billion, reflecting a net margin of approximately 10.5%. The company generated ¥22.8 billion in operating cash flow, demonstrating efficient cash conversion. Capital expenditures of ¥7.4 billion indicate ongoing investments in operational capabilities, though free cash flow remains robust due to disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥114.42 underscores its earnings power, supported by a capital-light business model and high-margin specialty chemical products. With minimal total debt of ¥700 million against cash reserves of ¥90.2 billion, Nihon Parkerizing maintains exceptional capital efficiency, allowing for reinvestment in R&D and shareholder returns.

Balance Sheet And Financial Health

Nihon Parkerizing’s balance sheet is notably strong, with cash and equivalents covering 129x its total debt. The negligible leverage and high liquidity position the company to navigate economic cycles comfortably. Shareholders’ equity is well-supported by retained earnings, reflecting prudent financial stewardship.

Growth Trends And Dividend Policy

The company has demonstrated stable growth, supported by demand for advanced surface treatments in industrial applications. Its dividend payout of ¥50 per share aligns with a conservative yet shareholder-friendly policy, offering a yield in line with industry peers. Future growth may hinge on expanding technical services and international market penetration.

Valuation And Market Expectations

With a market cap of ¥137.3 billion and a beta of 0.33, Nihon Parkerizing is perceived as a low-volatility defensive play in the specialty chemicals sector. The valuation reflects expectations of steady earnings, though further upside could depend on broader industrial demand recovery and innovation-driven margin expansion.

Strategic Advantages And Outlook

Nihon Parkerizing’s strategic advantages lie in its proprietary technologies and deep industry expertise, which create high barriers to entry. The outlook remains positive, driven by sustained demand for corrosion-resistant solutions and potential cross-border growth opportunities. Risks include raw material cost fluctuations and regional economic slowdowns.

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