investorscraft@gmail.com

Intrinsic ValueNippon Shokubai Co., Ltd. (4114.T)

Previous Close¥2,225.00
Intrinsic Value
Upside potential
Previous Close
¥2,225.00

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

Nippon Shokubai Co., Ltd. is a diversified chemical company operating in Japan, structured around three core segments: Basic Chemicals, Functional Chemicals, and Environment and Catalysts. The company specializes in producing acrylic acids, superabsorbent polymers, and catalysts for automotive and industrial applications, serving industries ranging from construction to pharmaceuticals. Its revenue model is anchored in manufacturing and selling high-value chemical products, with a strong emphasis on innovation and sustainability. Nippon Shokubai holds a competitive position in niche markets, particularly in superabsorbent polymers and specialty acrylates, where it leverages advanced R&D capabilities. The company’s focus on environmental catalysts and fuel cell materials aligns with global trends toward decarbonization, enhancing its long-term market relevance. With a well-established logistics network and in-house production facility services, Nippon Shokubai maintains operational resilience and customer integration, reinforcing its role as a key supplier in the chemical sector.

Revenue Profitability And Efficiency

In FY 2024, Nippon Shokubai reported revenue of JPY 392 billion, with net income of JPY 11 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 57.9 billion, indicating efficient cash generation, while capital expenditures of JPY 20.6 billion suggest ongoing investments in production capacity and technological advancements. The company’s ability to maintain positive cash flow amid sector volatility underscores its operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 70.46 highlights its earnings power, supported by a balanced product mix and cost management. With a beta of 0.259, Nippon Shokubai exhibits lower volatility compared to the broader market, appealing to risk-averse investors. Its capital efficiency is further evidenced by prudent reinvestment strategies and a focus on high-margin specialty chemicals.

Balance Sheet And Financial Health

Nippon Shokubai maintains a solid balance sheet, with JPY 55.1 billion in cash and equivalents against total debt of JPY 45.6 billion, indicating manageable leverage. The company’s liquidity position provides flexibility for strategic initiatives, while its debt levels remain sustainable given stable cash flows and a diversified revenue base.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in its functional chemicals segment, driven by demand for superabsorbent polymers and electronic materials. A dividend per share of JPY 100 reflects a commitment to shareholder returns, supported by consistent earnings. Future growth may hinge on expansion in environmentally friendly catalysts and advanced materials.

Valuation And Market Expectations

With a market capitalization of JPY 252.4 billion, Nippon Shokubai trades at a valuation reflective of its niche market positioning and stable earnings. Investor expectations are likely tempered by sector-wide challenges, but the company’s focus on innovation and sustainability could drive long-term value.

Strategic Advantages And Outlook

Nippon Shokubai’s strategic advantages lie in its diversified product portfolio, R&D capabilities, and alignment with sustainability trends. The outlook remains cautiously optimistic, with growth opportunities in high-performance materials and environmental solutions offsetting cyclical risks in basic chemicals. The company’s strong market position and financial health position it well for sustained performance.

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