investorscraft@gmail.com

Intrinsic ValueTitan Kogyo, Ltd. (4098.T)

Previous Close¥1,154.00
Intrinsic Value
Upside potential
Previous Close
¥1,154.00

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

Titan Kogyo, Ltd. operates in the specialty chemicals sector, focusing on the production and sale of industrial chemicals, primarily titanium and iron oxide-based products. The company serves diverse applications, including UV-blocking cosmetics, paints, plastics, and wastewater treatment, positioning itself as a niche player in Japan's chemical industry. Its product portfolio, featuring anatase and rutile titanium oxides, electro-conductive inorganic oxides, and ferrous sulfate, caters to both industrial and consumer markets, emphasizing functionality and environmental applications. Titan Kogyo’s market position is reinforced by its long-standing presence since 1936, though it faces competition from larger global chemical firms. The company’s specialization in ultrafine and pigment-grade materials provides differentiation, but reliance on domestic demand and limited scale may constrain growth. Its focus on UV-shielding and electro-conductive materials aligns with trends in sustainability and advanced materials, though execution risks remain amid pricing pressures and raw material volatility.

Revenue Profitability And Efficiency

Titan Kogyo reported revenue of JPY 7.95 billion for FY 2024, but net income was negative JPY 1.68 billion, reflecting significant profitability challenges. The diluted EPS of -JPY 566.43 underscores these pressures, likely driven by input cost inflation or operational inefficiencies. Operating cash flow of JPY 728 million suggests some liquidity generation, though capital expenditures were modest at JPY -106 million, indicating restrained investment.

Earnings Power And Capital Efficiency

The company’s negative earnings and high total debt of JPY 6.96 billion raise concerns about capital efficiency. While operating cash flow provides a partial buffer, the debt burden relative to cash reserves (JPY 785 million) may limit financial flexibility. The lack of positive net income suggests weak earnings power in the current fiscal environment.

Balance Sheet And Financial Health

Titan Kogyo’s balance sheet shows elevated leverage, with total debt nearly nine times its cash holdings. This strained liquidity position, coupled with negative equity from sustained losses, signals financial stress. The company’s ability to service debt or fund growth initiatives may depend on operational turnaround or external financing.

Growth Trends And Dividend Policy

Despite financial headwinds, Titan Kogyo maintained a nominal dividend of JPY 10 per share, possibly to signal stability. Growth prospects are unclear, with no explicit revenue expansion or margin recovery evident. The company’s focus on niche chemical applications offers potential, but execution and market demand will be critical drivers.

Valuation And Market Expectations

With a market cap of JPY 2.32 billion and a beta of 0.276, the stock appears low-volatility but reflects muted investor expectations. The negative earnings and high debt likely weigh on valuation multiples, suggesting skepticism about near-term recovery.

Strategic Advantages And Outlook

Titan Kogyo’s expertise in specialty chemicals and long-term industry presence provide a foundation, but operational and financial challenges dominate the outlook. Success hinges on cost management, debt reduction, and leveraging its niche product lines in growing segments like UV protection and environmental solutions.

Sources

Company filings, market data

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