Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |