investorscraft@gmail.com

Intrinsic ValueSekisui Chemical Co., Ltd. (4204.T)

Previous Close¥2,733.00
Intrinsic Value
Upside potential
Previous Close
¥2,733.00

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

Sekisui Chemical Co., Ltd. operates as a diversified industrial conglomerate with four core segments: Housing, Urban Infrastructure and Environmental Products (UIEP), High-Performance Plastics (HPP), and Medical. The Housing segment focuses on prefabricated homes and real estate services, leveraging Japan's demand for efficient, high-quality residential solutions. The UIEP segment supplies critical infrastructure materials like PVC and polyethylene pipes, catering to urban development and environmental sustainability needs. The HPP segment produces advanced materials for laminated glass, LCD components, and functional resins, serving automotive, electronics, and construction industries. The Medical segment develops diagnostic reagents and pharmaceutical intermediates, aligning with global healthcare trends. Sekisui Chemical maintains a strong domestic presence while expanding internationally, particularly in Asia, Europe, and the U.S. Its vertically integrated operations and R&D focus position it as a leader in niche markets, combining industrial expertise with innovation-driven growth.

Revenue Profitability And Efficiency

Sekisui Chemical reported revenue of ¥1.30 trillion for FY2025, with net income of ¥81.9 billion, reflecting a net margin of approximately 6.3%. Operating cash flow stood at ¥119.2 billion, demonstrating solid cash generation. Capital expenditures of ¥70.3 billion indicate ongoing investments in capacity and innovation, though free cash flow remains positive. The company’s diversified segments contribute to stable profitability despite cyclical industry pressures.

Earnings Power And Capital Efficiency

Diluted EPS of ¥195.93 underscores Sekisui Chemical’s earnings resilience, supported by its asset-light segments like Medical and HPP. The company’s capital efficiency is evident in its ability to sustain R&D and infrastructure investments while maintaining profitability. Operating cash flow covers capital expenditures comfortably, suggesting disciplined capital allocation and operational leverage across its business lines.

Balance Sheet And Financial Health

Sekisui Chemical’s balance sheet remains robust, with ¥142.6 billion in cash and equivalents against ¥110.8 billion in total debt, yielding a net cash position. The low debt-to-equity ratio reflects conservative leverage, aligning with its stable cash flows. Liquidity is sufficient to fund growth initiatives and dividends, with no immediate refinancing risks.

Growth Trends And Dividend Policy

The company’s growth is driven by urbanization trends in Asia and demand for sustainable infrastructure materials. A dividend of ¥79 per share signals a commitment to shareholder returns, supported by consistent earnings. Sekisui Chemical’s focus on high-margin segments like Medical and HPP may enhance long-term growth prospects, though housing market cyclicality poses a moderating factor.

Valuation And Market Expectations

With a market cap of ¥1.03 trillion and a beta of 0.34, Sekisui Chemical trades as a low-volatility industrial stock. Its valuation reflects steady earnings and a defensive business mix, though international expansion and innovation in materials science could justify premium multiples if execution succeeds.

Strategic Advantages And Outlook

Sekisui Chemical’s strengths lie in its diversified industrial portfolio, R&D capabilities, and strong domestic market position. Challenges include global supply chain volatility and housing demand fluctuations. The outlook remains cautiously optimistic, with growth hinging on infrastructure investments and healthcare sector tailwinds.

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