investorscraft@gmail.com

Intrinsic ValueLonseal Corporation (4224.T)

Previous Close¥1,970.00
Intrinsic Value
Upside potential
Previous Close
¥1,970.00

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

Lonseal Corporation operates in the construction materials sector, specializing in high-performance plastic products for industrial and commercial applications. The company generates revenue through the manufacture and sale of flooring materials, waterproof sheets, antiviral wall coverings, and PVC films, catering to diverse markets including transportation, semiconductors, and housing. Its product portfolio addresses niche demands such as contamination-proof solutions and sick building syndrome mitigation, positioning it as a specialized supplier in Japan and select international markets. Lonseal’s competitive edge lies in its technical expertise in polymer-based materials, enabling it to serve industries requiring durability, hygiene, and precision. The company’s focus on R&D-driven innovations, such as flexible acrylic films for electronics, reinforces its role as a solutions provider in industrial and infrastructure projects. While domestic sales dominate, its presence in international markets underscores gradual expansion efforts in specialized segments.

Revenue Profitability And Efficiency

Lonseal reported revenue of JPY 21.02 billion for FY2024, with net income of JPY 835 million, reflecting a net margin of approximately 4%. Operating cash flow stood at JPY 1.49 billion, supported by disciplined cost management. Capital expenditures of JPY 451 million indicate moderate reinvestment, aligning with its asset-light manufacturing model. The company’s profitability metrics suggest stable but modest returns in a competitive industrial materials market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 181.21 highlights its ability to convert revenue into shareholder earnings efficiently. With minimal debt (JPY 582 million) and a cash reserve of JPY 7.18 billion, Lonseal maintains a conservative capital structure. Its low beta (0.043) implies resilience to market volatility, though this may also reflect limited growth expectations from investors.

Balance Sheet And Financial Health

Lonseal’s balance sheet is robust, with cash and equivalents covering total debt 12 times over. The negligible leverage and high liquidity position the company to weather cyclical downturns or invest in incremental growth opportunities. Its asset base is likely weighted toward receivables and inventory, typical for industrial suppliers.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout (JPY 70 per share) signaling a commitment to returning capital. The lack of aggressive capex suggests a focus on sustaining current operations rather than expansion. International sales could provide a marginal uplift, but domestic demand remains the primary driver.

Valuation And Market Expectations

At a market cap of JPY 6.86 billion, Lonseal trades at a P/E of ~8.2x, indicating modest valuation multiples typical for niche industrials. The low beta and small-cap status may limit institutional interest, though its dividend yield could appeal to income-focused investors.

Strategic Advantages And Outlook

Lonseal’s expertise in functional plastic materials and antiviral solutions positions it well for sustained demand in hygiene-sensitive applications. However, its outlook is tempered by reliance on Japan’s construction sector and limited scale. Strategic partnerships or technological breakthroughs in high-value films could unlock incremental growth.

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