investorscraft@gmail.com

Intrinsic ValueMatsumoto Yushi-Seiyaku Co.,Ltd. (4365.T)

Previous Close¥20,100.00
Intrinsic Value
Upside potential
Previous Close
¥20,100.00

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

Matsumoto Yushi-Seiyaku Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio catering to industries such as textiles, plastics, cosmetics, and construction. The company’s core revenue model hinges on producing high-performance surfactants, microcapsules, and polymer-based solutions, which serve as critical additives in manufacturing processes. Its product suite includes spin finishes for fiber production, sizing chemicals for weaving, and anti-tack agents for rubber processing, positioning it as a key supplier in niche industrial applications. The company maintains a strong foothold in Japan and Indonesia, leveraging its technical expertise to serve sectors like automotive, electronics, and personal care. Unlike commoditized chemical producers, Matsumoto Yushi-Seiyaku focuses on high-margin functional chemicals, which require specialized R&D and customer collaboration. This strategy allows it to command pricing power and foster long-term client relationships. Its innovation in microencapsulation technology, used in cosmetics and industrial coatings, further differentiates it from competitors. While the company operates in a competitive landscape dominated by global chemical giants, its regional expertise and tailored solutions provide a defensible market position.

Revenue Profitability And Efficiency

In FY2024, Matsumoto Yushi-Seiyaku reported revenue of ¥41.5 billion, with net income of ¥7.5 billion, reflecting a robust net margin of approximately 18%. The company’s operating cash flow stood at ¥7.4 billion, supported by efficient working capital management. Capital expenditures were modest at ¥1.1 billion, indicating a capital-light model focused on incremental capacity upgrades rather than large-scale expansions.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with diluted EPS of ¥2,586.2, underscoring its ability to convert revenue into shareholder returns. Its capital efficiency is evident from a debt-free balance sheet and high cash reserves, enabling flexibility for strategic investments or shareholder returns without reliance on external financing.

Balance Sheet And Financial Health

Matsumoto Yushi-Seiyaku maintains a pristine balance sheet, with ¥29.99 billion in cash and equivalents and zero debt. This conservative financial structure provides resilience against economic downturns and ample liquidity for R&D or acquisitions. The absence of leverage also minimizes interest expense risks, reinforcing its financial stability.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, though revenue growth appears tempered, likely due to its mature market focus. Its dividend policy is shareholder-friendly, with a dividend per share of ¥400, offering a yield aligned with industry peers. Future growth may hinge on expanding its microcapsule and specialty chemical applications into new geographies or industries.

Valuation And Market Expectations

With a market capitalization of ¥50 billion and a beta of 0.034, the stock is perceived as low-volatility, reflecting its stable niche positioning. The valuation multiples suggest investors prize its profitability and cash-rich balance sheet, though limited revenue growth may cap premium pricing unless innovation-driven expansion materializes.

Strategic Advantages And Outlook

Matsumoto Yushi-Seiyaku’s strategic advantages lie in its technical specialization and regional expertise, which insulate it from pure price competition. The outlook remains stable, with potential upside from leveraging its microencapsulation technology in high-growth sectors like cosmetics or advanced materials. However, reliance on industrial demand cycles and regional concentration pose moderate risks.

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