investorscraft@gmail.com

Intrinsic ValueNippon Fine Chemical Co., Ltd. (4362.T)

Previous Close¥2,622.00
Intrinsic Value
Upside potential
Previous Close
¥2,622.00

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

Nippon Fine Chemical Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio catering to cosmetics, pharmaceuticals, and industrial applications. The company’s core revenue model hinges on supplying high-value ingredients such as phospholipids for pharmaceuticals, natural oils for cosmetics, and functional coatings for industrial use. Its expertise in niche chemical formulations positions it as a critical supplier to sectors demanding precision and regulatory compliance, including personal care and electronics. Nippon Fine Chemical has carved a stable market position in Japan and internationally by focusing on high-margin specialty chemicals, leveraging its long-standing expertise in fatty acid derivatives and liposome technology. The company’s Presomes and Neutron product lines underscore its innovation in functional materials, while its real estate rentals provide ancillary income. Operating in the competitive specialty chemicals sector, the company differentiates itself through R&D-driven product development and a clientele spanning pharmaceuticals, cosmetics, and advanced materials industries.

Revenue Profitability And Efficiency

In FY 2024, Nippon Fine Chemical reported revenue of ¥33.5 billion, with net income of ¥3.3 billion, reflecting a net margin of approximately 9.9%. The company generated ¥6.3 billion in operating cash flow, demonstrating strong cash conversion. Capital expenditures of ¥1.3 billion suggest disciplined reinvestment, aligning with its focus on high-return specialty chemical production.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥146.4 highlights its earnings resilience, supported by stable demand for its niche chemical products. With minimal total debt (¥27.7 million) and robust operating cash flow, Nippon Fine Chemical maintains high capital efficiency, reinvesting selectively to sustain its technological edge in phospholipids and functional coatings.

Balance Sheet And Financial Health

Nippon Fine Chemical’s balance sheet remains solid, with ¥12.9 billion in cash and equivalents against negligible debt, yielding a net cash position. This liquidity buffer supports its R&D and operational flexibility, while low leverage underscores conservative financial management typical of Japanese specialty chemical firms.

Growth Trends And Dividend Policy

The company’s growth is tied to innovation in cosmetic and pharmaceutical ingredients, with dividends of ¥74 per share indicating a shareholder-friendly policy. Its moderate capex and steady cash flow suggest a balanced approach to growth and returns, though reliance on industrial demand cycles warrants monitoring.

Valuation And Market Expectations

At a market cap of ¥47.7 billion, the stock trades at a P/E of ~14.3x (based on FY 2024 EPS), aligning with sector peers. A beta of 0.605 reflects lower volatility, likely due to its stable niche markets and defensive end-use segments like pharmaceuticals.

Strategic Advantages And Outlook

Nippon Fine Chemical’s strengths lie in its specialized product portfolio and R&D focus, particularly in liposome technology. While global competition in fine chemicals intensifies, its entrenched position in Japan and selective international expansion provide a stable outlook. Regulatory tailwinds in pharmaceutical excipients and sustainable cosmetics could drive long-term demand.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and 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