investorscraft@gmail.com

Intrinsic ValueSekisui Kasei Co., Ltd. (4228.T)

Previous Close¥422.00
Intrinsic Value
Upside potential
Previous Close
¥422.00

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 Kasei Co., Ltd. operates as a specialized chemical manufacturer, focusing on high-performance plastic products across two core segments: Human Life and Industry. The Human Life segment caters to agricultural, food packaging, and construction applications with products like ESLEN beads and INTERFOAM, while the Industry segment serves automotive, industrial packaging, and healthcare markets with advanced materials such as PIOCELAN and TECHPOLYMER. The company’s diversified product portfolio positions it as a key supplier in niche markets, leveraging Japan’s advanced manufacturing ecosystem while expanding globally. Sekisui Kasei differentiates itself through proprietary foam and molded plastic technologies, addressing demand for lightweight, durable, and sustainable materials. Its market position is reinforced by long-standing client relationships in automotive and industrial supply chains, though it faces competition from global chemical giants and regional players. The 2020 rebranding to Sekisui Kasei reflects a strategic shift toward higher-value solutions, aligning with trends in eco-friendly materials and precision manufacturing.

Revenue Profitability And Efficiency

For FY2024, Sekisui Kasei reported revenue of ¥130.3 billion, with net income of ¥1.1 billion, translating to a diluted EPS of ¥23.9. Operating cash flow stood at ¥7.4 billion, though capital expenditures of ¥3.8 billion indicate ongoing investments in production capacity. The modest net margin of 0.8% suggests cost pressures or competitive pricing dynamics in its segments.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin margins, with operating cash flow covering only a portion of its ¥37.9 billion total debt. ROIC metrics are unavailable, but the low beta (0.255) implies stable but subdued earnings volatility relative to the market.

Balance Sheet And Financial Health

Sekisui Kasei holds ¥10.9 billion in cash against ¥37.9 billion total debt, indicating moderate leverage. The debt-to-equity ratio is unclear, but liquidity appears manageable given consistent operating cash flow generation.

Growth Trends And Dividend Policy

Growth trends are not explicitly detailed, but the dividend payout of ¥13 per share reflects a conservative policy, prioritizing reinvestment over shareholder returns. Global expansion and material innovation could drive future top-line growth.

Valuation And Market Expectations

With a market cap of ¥14.5 billion, the stock trades at a P/E of ~13.4x (based on diluted EPS), suggesting modest market expectations. The low beta aligns with its defensive positioning in specialty chemicals.

Strategic Advantages And Outlook

Sekisui Kasei’s strengths lie in its technological expertise and diversified industrial applications. Challenges include margin compression and debt management. The outlook hinges on scaling high-value products and geographic diversification, particularly in automotive and healthcare materials.

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