investorscraft@gmail.com

Intrinsic ValueISE Chemicals Corporation (4107.T)

Previous Close¥5,930.00
Intrinsic Value
Upside potential
Previous Close
¥5,930.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ISE Chemicals Corporation operates as a specialized chemical producer, focusing on iodine and iodine derivatives, as well as nickel and cobalt compounds. The company serves diverse industries, including healthcare (X-ray contrast media, pharmaceuticals), electronics (polarizing films, electronic components), and industrial applications (disinfectants, catalysts). Its vertically integrated model—from extraction to processing—ensures supply chain control, while its subsidiary relationship with AGC Inc. provides strategic stability. ISE Chemicals holds a niche position in Japan’s specialty chemicals sector, leveraging its long-standing expertise (founded in 1927) and diversified product applications to mitigate cyclical risks. The natural gas extraction segment further diversifies revenue streams, catering to industrial clients. Despite competition from global chemical players, ISE’s focus on high-purity iodine derivatives and strategic partnerships reinforces its regional market share.

Revenue Profitability And Efficiency

ISE Chemicals reported revenue of JPY 33.3 billion for FY 2024, with net income of JPY 5.1 billion, reflecting a robust net margin of approximately 15.2%. Operating cash flow stood at JPY 3.5 billion, though capital expenditures (JPY 2.8 billion) indicate ongoing investments in production capacity. The company’s efficiency is underscored by its ability to maintain profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 995.01 highlights strong earnings power, supported by stable demand for iodine in healthcare and electronics. The modest debt level (JPY 560 million) relative to cash reserves (JPY 5.7 billion) suggests prudent capital management, with ample liquidity to fund operations and growth initiatives without overleveraging.

Balance Sheet And Financial Health

The balance sheet remains healthy, with cash and equivalents (JPY 5.7 billion) exceeding total debt (JPY 560 million). This low leverage ratio provides flexibility for strategic investments or weathering downturns. The subsidiary backing from AGC Inc. further bolsters financial stability.

Growth Trends And Dividend Policy

Growth is likely tied to demand for iodine in niche applications, such as polarizing films and pharmaceuticals. The dividend payout (JPY 360 per share) signals commitment to shareholder returns, though reinvestment needs may limit aggressive increases. Historical performance suggests steady, rather than explosive, growth.

Valuation And Market Expectations

With a market cap of JPY 123.2 billion and a negative beta (-0.076), ISE Chemicals exhibits low correlation to broader markets, appealing to defensive investors. The valuation reflects its stable cash flows and niche positioning, though limited global scale may cap upside.

Strategic Advantages And Outlook

ISE’s strengths lie in its specialized product portfolio, vertical integration, and AGC Inc.’s support. Challenges include reliance on regional demand and commodity price volatility. The outlook is stable, with growth hinging on technological adoption of iodine derivatives and disciplined capital allocation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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