investorscraft@gmail.com

Intrinsic ValueUBE Corporation (4208.T)

Previous Close¥2,671.00
Intrinsic Value
Upside potential
Previous Close
¥2,671.00

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

UBE Corporation operates as a diversified chemical and industrial materials company with a strong presence in Japan and international markets. Its core business segments include specialty chemicals, construction materials, and machinery, supported by a vertically integrated supply chain. The company specializes in high-value products such as synthetic rubber, engineering plastics, and battery materials, catering to industries like automotive, electronics, and pharmaceuticals. UBE's market position is reinforced by its technological expertise in polyimide films, separation membranes, and semiconductor gas products, which are critical for advanced manufacturing. The company also engages in contract manufacturing for pharmaceutical intermediates, leveraging its fine chemicals capabilities. With a history dating back to 1897, UBE has established long-term relationships with global clients, ensuring stable demand for its diversified portfolio. Its focus on R&D and sustainability, including resource recycling and high-purity chemicals, positions it competitively in niche markets. The company's geographic diversification, particularly in North America, Europe, and Asia, mitigates regional risks while capitalizing on growth in emerging economies.

Revenue Profitability And Efficiency

UBE Corporation reported revenue of JPY 468.2 billion for FY 2024, with net income of JPY 28.98 billion, reflecting a net margin of approximately 6.2%. The company generated JPY 52.96 billion in operating cash flow, demonstrating solid cash conversion. Capital expenditures of JPY 30.97 billion indicate ongoing investments in capacity and technology, aligning with its growth strategy in high-margin specialty chemicals and advanced materials.

Earnings Power And Capital Efficiency

UBE's diluted EPS of JPY 298.46 underscores its earnings stability, supported by diversified revenue streams and cost management. The company's capital efficiency is evident in its ability to sustain profitability despite cyclical demand in certain segments. Its focus on high-purity chemicals and battery materials aligns with secular growth trends, enhancing long-term earnings potential.

Balance Sheet And Financial Health

UBE maintains a conservative balance sheet with JPY 36.36 billion in cash and equivalents, offset by total debt of JPY 213.43 billion. The debt level reflects investments in expansion and R&D, but the company's stable cash flow generation provides adequate coverage. Its financial health is further supported by a low beta of 0.27, indicating resilience to market volatility.

Growth Trends And Dividend Policy

UBE's growth is driven by demand for advanced materials in electronics and energy storage, with strategic investments in battery materials and semiconductor-related products. The company pays a dividend of JPY 110 per share, reflecting a commitment to shareholder returns while retaining capital for growth initiatives. Its long-term focus on sustainability and innovation positions it well for cyclical upturns.

Valuation And Market Expectations

With a market capitalization of JPY 215.75 billion, UBE trades at a moderate valuation, reflecting its niche market positioning and steady profitability. Investors likely price in its exposure to cyclical industries but recognize its technological edge in high-growth segments like battery materials and specialty chemicals.

Strategic Advantages And Outlook

UBE's strategic advantages lie in its diversified product portfolio, R&D capabilities, and global customer base. The outlook remains positive, supported by secular demand for advanced materials and the company's focus on high-margin specialties. Challenges include raw material cost volatility, but UBE's vertical integration and innovation pipeline provide resilience.

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