investorscraft@gmail.com

Intrinsic ValueOsaka Organic Chemical Industry Ltd. (4187.T)

Previous Close¥4,060.00
Intrinsic Value
Upside potential
Previous Close
¥4,060.00

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

Osaka Organic Chemical Industry Ltd. operates as a specialized chemical producer, focusing on high-value organic reagents, petrochemicals, and specialty polymers. The company serves diverse industries, including electronics, cosmetics, and medical intermediates, with products like acrylic monomers for coatings and adhesives, as well as semiconductor materials for consumer electronics. Its market position is reinforced by a vertically integrated supply chain, enabling control over quality and cost efficiency in Japan's competitive specialty chemicals sector. The company’s niche expertise in functional materials, such as inkjet and coating additives, provides differentiation in a market driven by technological advancements. With a strong foothold in domestic demand, Osaka Organic Chemical leverages its R&D capabilities to cater to evolving industry needs, particularly in electronics and personal care. Its long-standing presence since 1941 underscores reliability, though global competition and raw material volatility remain key challenges.

Revenue Profitability And Efficiency

For FY 2024, Osaka Organic Chemical reported revenue of ¥32.7 billion, with net income of ¥4.04 billion, reflecting a robust net margin of approximately 12.4%. Operating cash flow stood at ¥8.6 billion, indicating efficient cash generation. Capital expenditures of ¥1.03 billion suggest disciplined reinvestment, aligning with its focus on high-margin specialty products.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥191.44 highlights strong earnings power, supported by its diversified product portfolio. Operating cash flow significantly exceeds net income, underscoring high-quality earnings. With modest capital expenditures relative to cash flow, Osaka Organic Chemical demonstrates capital efficiency, prioritizing profitability over aggressive expansion.

Balance Sheet And Financial Health

Osaka Organic Chemical maintains a solid balance sheet, with ¥13.05 billion in cash and equivalents against ¥3.53 billion in total debt, yielding a conservative leverage profile. The liquidity position is healthy, providing flexibility for R&D or strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

Growth is likely driven by demand for electronics materials and specialty polymers, though revenue trends are not explicitly provided. The company pays a dividend of ¥66 per share, reflecting a commitment to shareholder returns, albeit with a payout ratio that leaves room for reinvestment.

Valuation And Market Expectations

At a market cap of ¥49.76 billion, the stock trades at a P/E of approximately 12.3x, in line with sector peers. The beta of 1.17 suggests moderate sensitivity to market movements, reflecting its stable but cyclical niche.

Strategic Advantages And Outlook

Osaka Organic Chemical’s strengths lie in its technical expertise and domestic market focus. However, exposure to raw material costs and global competition necessitates ongoing innovation. The outlook remains cautiously optimistic, hinging on sustained demand for high-performance chemicals.

Sources

Company description, financial data from disclosed filings (likely Japanese financial reports), and market data from exchange sources.

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