investorscraft@gmail.com

Intrinsic ValueKawaguchi Chemical Industry Co., Ltd (4361.T)

Previous Close¥1,501.00
Intrinsic Value
Upside potential
Previous Close
¥1,501.00

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

Kawaguchi Chemical Industry Co., Ltd operates in the specialty chemicals sector, focusing on fine chemicals for industrial applications. The company’s core revenue model is built on manufacturing and selling organic rubber chemicals, plastic additives, and intermediates for dyes, pharmaceuticals, and agrochemicals. Its product portfolio includes vulcanization accelerators, antioxidants, and corrosion inhibitors, catering to diverse industries such as automotive, construction, and agriculture. Kawaguchi Chemical has established a niche position in Japan’s chemical market, leveraging its long-standing expertise since its founding in 1935. The company serves domestic demand with a focus on high-performance additives, differentiating itself through specialized formulations. While it operates in a competitive landscape dominated by global chemical giants, its regional focus and technical capabilities provide stability. Market positioning is reinforced by consistent R&D investments, though international expansion remains limited compared to peers.

Revenue Profitability And Efficiency

In FY2024, Kawaguchi Chemical reported revenue of JPY 8.92 billion, with net income of JPY 336 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 143 million, though capital expenditures of JPY -357 million indicate ongoing investments in production capabilities. The company’s efficiency metrics suggest a focus on maintaining operational stability rather than aggressive growth.

Earnings Power And Capital Efficiency

The diluted EPS of JPY 276.22 underscores the company’s ability to generate earnings despite a capital-intensive business model. With a beta of 0.05, Kawaguchi Chemical exhibits low earnings volatility, aligning with its niche market focus. However, the negative free cash flow (operating cash flow minus capex) highlights reinvestment needs, potentially limiting short-term shareholder returns.

Balance Sheet And Financial Health

Kawaguchi Chemical holds JPY 745 million in cash against total debt of JPY 3.09 billion, indicating a leveraged but manageable financial position. The debt level suggests reliance on borrowing for operations or expansion, though the company’s low beta implies stable cash flows to service obligations. Liquidity appears adequate, with no immediate solvency risks evident.

Growth Trends And Dividend Policy

Growth trends remain subdued, with the company prioritizing steady domestic demand over expansion. A dividend of JPY 50 per share reflects a conservative payout policy, likely aimed at balancing shareholder returns with reinvestment needs. The lack of significant revenue growth signals a mature market position, with incremental gains driven by product refinement rather than market penetration.

Valuation And Market Expectations

With a market cap of JPY 1.56 billion, the company trades at a modest valuation, likely reflecting its niche focus and limited growth prospects. Investors appear to price Kawaguchi Chemical as a stable, low-volatility player rather than a high-growth opportunity, given its specialized but narrow market reach.

Strategic Advantages And Outlook

Kawaguchi Chemical’s strategic advantages lie in its deep technical expertise and long-term industry relationships. The outlook remains stable, with steady demand for its specialty chemicals offset by limited diversification. Challenges include rising input costs and competition, but its regional focus and R&D capabilities provide a buffer against market fluctuations.

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