investorscraft@gmail.com

Intrinsic ValueJSR Corporation (4185.T)

Previous Close¥4,340.00
Intrinsic Value
Upside potential
Previous Close
¥4,340.00

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

JSR Corporation operates as a diversified specialty chemicals company with a strong presence in elastomers, digital solutions, life sciences, and plastics. Its elastomers segment serves the automotive and industrial sectors with synthetic rubbers and latex products, while its digital solutions business supplies advanced materials for semiconductors, displays, and electronics. The life sciences division focuses on biopharmaceutical development, offering chromatography resins and diagnostic reagents, while the plastics segment provides high-performance resins for automotive and consumer applications. JSR holds a competitive position in niche markets, leveraging its R&D capabilities to develop high-value materials for evolving industries like electric vehicles, semiconductors, and biopharmaceuticals. Its global footprint and technological expertise allow it to cater to demanding customers in Japan and internationally, though it faces pricing pressures and cyclical demand in some segments. The company's diversified portfolio mitigates sector-specific risks while positioning it for growth in high-tech and life science applications.

Revenue Profitability And Efficiency

JSR reported revenue of JPY 404.6 billion for FY 2024, reflecting its scale in specialty chemicals. However, it recorded a net loss of JPY 5.6 billion, with diluted EPS of -JPY 26.74, indicating profitability challenges. Operating cash flow stood at JPY 60 billion, while capital expenditures were JPY 41 billion, suggesting moderate reinvestment needs. The negative net income highlights margin pressures, possibly from input costs or competitive dynamics.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, given its net loss and negative EPS. Operating cash flow remains positive but may not fully offset high R&D and production costs inherent in its specialty chemicals business. Capital efficiency metrics are unclear without ROIC or ROE data, but the balance between JPY 60 billion operating cash flow and JPY 41 billion capex suggests disciplined investment.

Balance Sheet And Financial Health

JSR maintains JPY 100.6 billion in cash and equivalents against JPY 179.1 billion in total debt, indicating a leveraged but manageable position. The debt level warrants monitoring given the net loss, though liquidity appears adequate. The balance sheet reflects the capital-intensive nature of the chemicals industry, with significant investments in working capital and fixed assets.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue scale offset by profitability challenges. The company paid JPY 6.1 billion in dividends, signaling commitment to shareholders despite the loss. Future growth may hinge on demand for semiconductor materials and biopharmaceutical solutions, though cyclicality in elastomers and plastics could weigh on consistency.

Valuation And Market Expectations

With a market cap of JPY 868 billion, JSR trades at a premium to book value, reflecting its niche positioning in high-tech materials. The beta of 0.661 suggests lower volatility than the broader market, possibly due to its diversified operations. Investors likely price in recovery potential and long-term growth in digital and life sciences segments.

Strategic Advantages And Outlook

JSR's strengths lie in its technological expertise and diversified end markets, particularly in semiconductors and biopharmaceuticals. Challenges include navigating input cost inflation and cyclical demand. The outlook depends on execution in high-growth segments like advanced electronics materials, while managing legacy businesses. Strategic partnerships or R&D breakthroughs could enhance its competitive edge.

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