investorscraft@gmail.com

Intrinsic ValueMitsubishi Gas Chemical Company, Inc. (4182.T)

Previous Close¥3,063.00
Intrinsic Value
Upside potential
Previous Close
¥3,063.00

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

Mitsubishi Gas Chemical Company, Inc. operates as a diversified chemical manufacturer with a strong presence in Japan, specializing in basic and fine chemicals, functional materials, and advanced electronic components. The company’s operations are segmented into Natural Gas Chemicals, Aromatic Chemicals, Specialty Chemicals, and Information & Advanced Materials, each catering to distinct industrial needs. Its Natural Gas Chemicals segment leverages methanol and organic chemicals, while the Aromatic Chemicals segment focuses on foamed plastics and aromatic compounds. The Specialty Chemicals division serves high-growth sectors like engineering plastics and optical materials, while the Information & Advanced Materials segment supports electronics manufacturing with oxygen absorbers and electronic-grade materials. Mitsubishi Gas Chemical holds a competitive edge through vertical integration, R&D capabilities, and a diversified product portfolio that mitigates sector-specific risks. Its market position is reinforced by long-standing industrial relationships, technological expertise, and a focus on sustainability, including geothermal energy development and environmental preservation technologies. The company’s broad geographic and industrial exposure positions it as a key supplier in both domestic and international markets.

Revenue Profitability And Efficiency

In FY 2024, Mitsubishi Gas Chemical reported revenue of ¥813.4 billion, with net income of ¥38.8 billion, reflecting a net margin of approximately 4.8%. Operating cash flow stood at ¥73.5 billion, though capital expenditures of ¥80.8 billion indicate significant reinvestment. The company’s profitability metrics suggest moderate efficiency, with diluted EPS of ¥190.96, supported by stable demand across its diversified segments.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its multi-segment revenue streams, with Specialty Chemicals and Advanced Materials likely driving higher-margin growth. Capital efficiency appears balanced, with capex nearly offsetting operating cash flow, signaling ongoing investments in capacity and R&D. The moderate beta of 0.604 suggests lower volatility relative to the market, aligning with its stable industrial customer base.

Balance Sheet And Financial Health

Mitsubishi Gas Chemical maintains a conservative balance sheet, with ¥65.4 billion in cash and equivalents against ¥155 billion in total debt. The debt level is manageable given its cash flow generation and diversified operations. The company’s liquidity position supports its dividend policy and growth initiatives, though further deleveraging could improve financial flexibility.

Growth Trends And Dividend Policy

Growth is likely driven by demand for advanced materials and electronic chemicals, though macroeconomic headwinds may temper near-term expansion. The company’s dividend payout of ¥95 per share reflects a commitment to shareholder returns, with a yield that aligns with industry peers. Future growth may hinge on innovation in sustainable chemicals and expansion in high-margin segments.

Valuation And Market Expectations

With a market cap of ¥404.7 billion, the company trades at a P/E multiple of approximately 10.4x, suggesting modest valuation relative to earnings. Investors likely price in steady but unspectacular growth, given its industrial cyclicality and competitive landscape. The stock’s low beta indicates it is viewed as a defensive play within the materials sector.

Strategic Advantages And Outlook

Mitsubishi Gas Chemical’s strengths lie in its diversified product mix, technological expertise, and integration across the chemical value chain. The outlook remains stable, with opportunities in electronic materials and sustainability-driven demand offsetting potential cyclical downturns. Strategic focus on R&D and environmental solutions could enhance long-term competitiveness, though global supply chain dynamics remain a watchpoint.

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