investorscraft@gmail.com

Intrinsic ValueOkura Industrial Co., Ltd. (4221.T)

Previous Close¥4,765.00
Intrinsic Value
Upside potential
Previous Close
¥4,765.00

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

Okura Industrial Co., Ltd. operates as a specialized chemicals manufacturer, primarily producing polyethylene and polypropylene films for diverse industrial applications. The company serves key sectors such as automotive, food packaging, agriculture, and construction, leveraging its expertise in functional films, adhesives, and environmentally friendly materials. Its product portfolio includes automotive films, shrink films for food packaging, optical films, and biodegradable solutions, positioning it as a versatile supplier in Japan's niche polymer market. Okura Industrial maintains a competitive edge through its focus on high-performance materials tailored to specific industry needs, such as temperature-resistant films for agriculture and precision adhesives for electronics. The company’s longstanding presence since 1947 and its ability to adapt to evolving regulatory and sustainability demands reinforce its market position. While it faces competition from larger global chemical firms, Okura Industrial differentiates itself with specialized, application-driven solutions and a strong domestic customer base.

Revenue Profitability And Efficiency

In FY 2024, Okura Industrial reported revenue of ¥81.2 billion, with net income of ¥4.4 billion, reflecting a net margin of approximately 5.4%. Operating cash flow stood at ¥5.8 billion, though capital expenditures of ¥9.1 billion indicate significant reinvestment. The company’s profitability metrics suggest moderate efficiency, with room for improvement in balancing growth spending and cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥363.89 demonstrates stable earnings power, supported by its diversified industrial clientele. However, high capital expenditures relative to operating cash flow highlight aggressive reinvestment, which may pressure short-term capital efficiency. The balance between growth initiatives and returns will be critical for sustained profitability.

Balance Sheet And Financial Health

Okura Industrial maintains a conservative financial structure, with ¥8.9 billion in cash and equivalents against ¥6.1 billion in total debt. This liquidity position provides flexibility, though the net cash outflow from capex warrants monitoring. The low debt-to-equity ratio suggests a manageable leverage profile.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand for specialized films, with potential in eco-friendly products. Its dividend payout of ¥200 per share indicates a shareholder-friendly policy, yielding approximately 2.2% based on current market cap. Future growth may hinge on expanding high-margin segments like optical and biodegradable films.

Valuation And Market Expectations

At a market cap of ¥46.4 billion, Okura Industrial trades at a P/E of ~10.7x, aligning with niche chemical peers. The low beta (0.32) suggests muted volatility, reflecting steady but unspectacular market expectations. Investors likely price in moderate growth and stability rather than rapid expansion.

Strategic Advantages And Outlook

Okura Industrial’s strengths lie in its specialized product mix and domestic market expertise. Challenges include scaling profitability amid high capex and competition. The outlook remains stable, with opportunities in sustainability-driven demand, though execution risks persist.

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