investorscraft@gmail.com

Intrinsic ValueStella Chemifa Corporation (4109.T)

Previous Close¥5,300.00
Intrinsic Value
Upside potential
Previous Close
¥5,300.00

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

Stella Chemifa Corporation operates as a specialized chemical manufacturer, focusing on inorganic fluorine compounds critical to high-tech industries. The company serves semiconductor, liquid crystal display, solar battery, and optical materials markets with precision chemicals like hydrofluoric acid, lithium hexafluorophosphate, and fluorinated catalysts. Its diversified product portfolio includes etching solutions, nuclear energy materials, and GMP-compliant pharmaceutical ingredients, positioning it as a key supplier in advanced manufacturing supply chains. With a century-long legacy, Stella Chemifa has established technical expertise in fluorine chemistry, enabling it to cater to stringent industrial requirements. The company also engages in logistics for hazardous materials and is exploring Boron Neutron Capture therapy, demonstrating innovation beyond traditional chemical manufacturing. Its international presence and niche focus provide resilience against commoditization risks prevalent in broader chemical sectors.

Revenue Profitability And Efficiency

Stella Chemifa reported JPY 30.4 billion in revenue for FY2024, with net income of JPY 1.8 billion, reflecting a 6.1% net margin. Operating cash flow stood at JPY 6.5 billion, demonstrating solid conversion of earnings into cash. Capital expenditures of JPY 5.9 billion indicate ongoing investments in production capabilities, though this resulted in negative free cash flow for the period.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 153.44, supported by its specialized product mix and likely premium pricing in fluorine-based chemicals. With JPY 16.2 billion in cash against JPY 4.9 billion of debt, Stella Chemifa maintains a conservative capital structure, preserving flexibility for R&D and niche market expansion.

Balance Sheet And Financial Health

Stella Chemifa's balance sheet remains robust, with cash reserves covering 3.3x total debt. The JPY 49.3 billion market capitalization suggests investors value its technical specialization, though the low beta (0.296) indicates limited correlation with broader market movements. The company's asset-light model is evident in its working capital management and focused capex strategy.

Growth Trends And Dividend Policy

While specific growth rates aren't disclosed, the company's involvement in semiconductor and battery materials aligns with secular growth trends. A dividend of JPY 170 per share represents a payout ratio of approximately 111% of EPS, potentially signaling confidence in future cash flows or a strategic emphasis on shareholder returns.

Valuation And Market Expectations

At a market cap of JPY 43.4 billion, Stella Chemifa trades at 1.4x revenue and 23.5x earnings. This premium to industrial chemical peers likely reflects its specialization in high-purity fluorine compounds and exposure to growth sectors like semiconductors and renewable energy storage.

Strategic Advantages And Outlook

Stella Chemifa's deep expertise in fluorine chemistry and established position in Asian supply chains provide competitive moats. The expansion of semiconductor fabrication and battery production globally may drive demand for its high-purity products, though reliance on cyclical industries warrants monitoring. Its foray into medical applications could open new growth avenues longer-term.

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