investorscraft@gmail.com

Intrinsic ValueShikoku Chemicals Corporation (4099.T)

Previous Close¥4,295.00
Intrinsic Value
Upside potential
Previous Close
¥4,295.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shikoku Chemicals Corporation operates as a diversified chemical and materials company with a strong presence in Japan and select international markets. The company specializes in manufacturing and selling inorganic and organic chemicals, fine chemicals, and housing materials, catering to industrial, construction, and environmental sectors. Its product portfolio includes insoluble sulfur, chlorinated isocyanurates, epoxy resin curing agents, and exterior housing finishes, positioning it as a niche player in specialty chemicals. Beyond core chemical production, Shikoku Chemicals has expanded into ancillary businesses such as water treatment services, waste management, and even fast-food operations through its Mosburger chain, demonstrating a unique diversification strategy. The company’s integrated approach—combining chemical innovation with environmental solutions and retail ventures—provides resilience against sector-specific downturns. Its focus on high-value fine chemicals and sustainable housing materials aligns with Japan’s industrial and regulatory priorities, reinforcing its market relevance.

Revenue Profitability And Efficiency

In FY2023, Shikoku Chemicals reported revenue of JPY 63.1 billion, with net income reaching JPY 7.85 billion, reflecting a robust net margin of approximately 12.4%. Operating cash flow stood at JPY 12.95 billion, though capital expenditures of JPY 5.02 billion indicate ongoing investments in production capacity or R&D. The company’s ability to maintain profitability amid diversified operations underscores disciplined cost management.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 152.12, supported by stable earnings from its chemical and housing segments. With a moderate debt load relative to its JPY 29.95 billion cash position, Shikoku Chemicals exhibits prudent capital allocation, balancing reinvestment with financial flexibility. Its return metrics suggest efficient utilization of resources across its varied business lines.

Balance Sheet And Financial Health

Shikoku Chemicals maintains a solid balance sheet, with JPY 29.95 billion in cash and equivalents against JPY 22.22 billion in total debt, yielding a conservative net cash position. This liquidity buffer, coupled with manageable leverage, positions the company to navigate cyclical demand fluctuations in the chemicals sector while funding growth initiatives.

Growth Trends And Dividend Policy

The company’s growth is driven by its dual focus on high-margin specialty chemicals and expansion into environmental services. A dividend of JPY 50 per share signals a commitment to shareholder returns, though the payout ratio remains sustainable given its earnings trajectory. Future growth may hinge on scaling its water treatment and sustainable materials offerings.

Valuation And Market Expectations

With a market cap of JPY 84.7 billion and a beta of 0.38, Shikoku Chemicals trades as a low-volatility stock, likely reflecting its diversified revenue streams and defensive positioning. Investors may value its steady profitability and niche market presence, though its valuation multiples could be constrained by limited international exposure.

Strategic Advantages And Outlook

Shikoku Chemicals benefits from its diversified business model, which mitigates sector-specific risks while capitalizing on Japan’s demand for environmental and housing solutions. Its expertise in specialty chemicals and strategic ancillary ventures provides a competitive edge. The outlook remains stable, with potential upside from further integration of sustainability-driven products and services.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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