investorscraft@gmail.com

Intrinsic ValueGun Ei Chemical Industry Co., Ltd. (4229.T)

Previous Close¥4,890.00
Intrinsic Value
Upside potential
Previous Close
¥4,890.00

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

Gun Ei Chemical Industry Co., Ltd. operates as a specialized chemical manufacturer, focusing on synthetic resins and fibers with applications in electronics, industrial materials, and foundry casting. The company’s product portfolio includes high-purity resins like RESITOP and NFURAN, which cater to photoresist and mold production, alongside functional materials such as kynol novoloid fibers and spherical phenolic resins. Its diversified offerings serve critical niches in Japan and international markets, particularly in electronics and industrial sectors. Gun Ei Chemical leverages its technical expertise to maintain a competitive edge, supplying tailored solutions for advanced manufacturing processes. The company also engages in food ingredients and staffing services, though its core revenue driver remains specialty chemicals. With a legacy dating back to 1946, Gun Ei Chemical has established a stable market presence, supported by its R&D capabilities and niche applications in high-growth industries like semiconductors and automotive components.

Revenue Profitability And Efficiency

Gun Ei Chemical reported revenue of ¥30.31 billion for FY2024, with net income of ¥2.04 billion, reflecting a steady profitability margin. Operating cash flow stood at ¥3.64 billion, indicating efficient cash generation, while capital expenditures of ¥1.82 billion suggest ongoing investments in production capabilities. The company’s diluted EPS of ¥307.74 underscores its ability to deliver shareholder value through disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust net income and operating cash flow, which support reinvestment and debt management. With minimal total debt of ¥690 million and cash reserves of ¥8.63 billion, Gun Ei Chemical maintains a strong liquidity position, enabling flexibility for strategic initiatives or further R&D in high-margin specialty chemicals.

Balance Sheet And Financial Health

Gun Ei Chemical’s balance sheet remains healthy, with cash and equivalents significantly outweighing total debt. The low debt-to-equity ratio highlights conservative financial management, while ample liquidity ensures resilience against market volatility. The company’s capital structure is well-positioned to fund growth without overleveraging.

Growth Trends And Dividend Policy

The company has demonstrated consistent performance, supported by demand for its specialty resins in electronics and industrial applications. A dividend of ¥100 per share reflects a commitment to returning capital to shareholders, though growth opportunities in advanced materials could drive future reinvestment. Market expansion and product innovation remain key growth levers.

Valuation And Market Expectations

With a market capitalization of ¥19.37 billion and a beta of 0.256, Gun Ei Chemical is perceived as a stable, low-volatility investment. The valuation reflects its niche market position and steady earnings, though investor expectations may hinge on its ability to capitalize on emerging trends in electronic materials and sustainable chemicals.

Strategic Advantages And Outlook

Gun Ei Chemical’s strategic advantages lie in its specialized product portfolio and long-standing industry relationships. The outlook is cautiously optimistic, with potential growth tied to technological advancements in electronics and industrial materials. However, macroeconomic headwinds and competitive pressures in the chemicals sector could pose challenges.

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