investorscraft@gmail.com

Intrinsic ValueC.I.TAKIRON Corporation (4215.T)

Previous Close¥868.00
Intrinsic Value
Upside potential
Previous Close
¥868.00

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

C.I.TAKIRON Corporation operates as a diversified specialty materials company, primarily serving the Japanese market through its four core segments: construction materials, environmental materials, high-functional materials, and specialty films. The company leverages its expertise in polymer-based solutions to provide essential products such as polycarbonate building materials, flood protection systems, agricultural infrastructure components, and precision films for packaging applications. Its subsidiary relationship with ITOCHU Corporation provides strategic advantages in supply chain efficiency and market access. Within the specialty chemicals sector, C.I.TAKIRON has carved out a niche by focusing on high-value applications in construction, agriculture, and consumer packaging, where durability and performance are critical. The company’s product portfolio addresses both industrial and consumer needs, positioning it as a key supplier in Japan’s infrastructure and packaging industries. While competition exists from global material science firms, C.I.TAKIRON maintains relevance through localized innovation and strong customer relationships in its domestic market.

Revenue Profitability And Efficiency

In FY 2024, C.I.TAKIRON reported revenue of ¥137.6 billion, with net income of ¥5.1 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥9.3 billion, indicating reasonable operational efficiency, though capital expenditures of ¥5.0 billion suggest ongoing investments in production capabilities. The company’s ability to generate positive cash flow despite competitive pressures underscores its disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥52.42 highlights its earnings power, supported by a diversified product mix and stable demand in core markets. While capital efficiency appears balanced, the relatively low operating cash flow relative to revenue suggests room for improvement in working capital management or pricing strategies to enhance returns.

Balance Sheet And Financial Health

C.I.TAKIRON maintains a conservative financial structure, with ¥6.7 billion in cash and equivalents against ¥8.6 billion in total debt, indicating manageable leverage. The balance sheet reflects a focus on liquidity, though the modest cash position may limit aggressive expansion without additional financing.

Growth Trends And Dividend Policy

Growth trends appear steady but unspectacular, with the company prioritizing stability over rapid expansion. A dividend of ¥22 per share signals a commitment to shareholder returns, though the payout ratio remains sustainable given current earnings levels. Future growth may hinge on innovation in high-functional materials or expansion into adjacent markets.

Valuation And Market Expectations

With a market capitalization of ¥84.5 billion and a beta of 0.455, the company is viewed as a lower-risk investment within the materials sector. The valuation reflects expectations of steady performance rather than high growth, aligning with its position as a reliable but mature player in Japan’s specialty chemicals industry.

Strategic Advantages And Outlook

C.I.TAKIRON benefits from its long-standing industry presence and integration within ITOCHU’s supply chain network. The outlook remains stable, supported by demand for construction and packaging materials, though external factors like raw material costs and domestic economic conditions could influence performance. Strategic focus on high-margin segments may drive incremental improvements in profitability.

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