investorscraft@gmail.com

Intrinsic ValueKaneka Corporation (4118.T)

Previous Close¥4,681.00
Intrinsic Value
Upside potential
Previous Close
¥4,681.00

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

Kaneka Corporation operates as a diversified specialty chemicals company with a broad portfolio spanning polymers, foams, films, and advanced materials. The company serves multiple industries, including construction, electronics, healthcare, and food, leveraging its expertise in PVC derivatives, polyimide films, and functional additives. Its bioscience segment focuses on medical devices, regenerative medicine, and nutritional solutions, while its photovoltaic systems division supports renewable energy adoption. Kaneka maintains a competitive edge through R&D-driven innovation, particularly in high-performance materials like transparent conductive films and biodegradable polymers. With operations in Japan and internationally, the company balances stable domestic demand with growth opportunities in emerging markets. Its vertically integrated production and strong technical partnerships reinforce its position as a niche leader in advanced material solutions.

Revenue Profitability And Efficiency

Kaneka reported revenue of JPY 762.3 billion for FY2024, with net income of JPY 23.2 billion, reflecting a net margin of approximately 3%. Operating cash flow stood at JPY 61.9 billion, though capital expenditures of JPY 65.3 billion indicate heavy reinvestment. The modest margin suggests pricing pressures in commoditized segments, offset by higher-value specialty products.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 356.87 underscores moderate earnings power, with ROE likely constrained by the capital-intensive nature of chemical manufacturing. The negative free cash flow (operating cash flow minus capex) highlights ongoing investments in capacity or R&D, which may yield future returns but currently limit capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows JPY 43.3 billion in cash against JPY 195.1 billion in total debt, indicating a leveraged position. However, the low beta (0.251) suggests stable cash flows from diversified operations, mitigating liquidity risks. Debt levels appear manageable given the company’s entrenched market positions and recurring revenue streams.

Growth Trends And Dividend Policy

Growth is likely driven by high-margin segments like medical devices and advanced materials, though cyclical exposure to construction and electronics may cause volatility. The JPY 130 per share dividend implies a payout ratio of ~36% of net income, balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

At a market cap of JPY 234.7 billion, the stock trades at ~10x net income, aligning with specialty chemical peers. The low beta implies muted growth expectations, but potential upside exists if high-value segments like photovoltaic systems or biopharma gain traction.

Strategic Advantages And Outlook

Kaneka’s strengths lie in its diversified R&D pipeline and niche applications, such as polyimide films for electronics. Challenges include raw material cost volatility and competition in commoditized products. Long-term prospects hinge on scaling innovative solutions like biodegradable polymers and regenerative medicine, supported by its 75-year legacy in material science.

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