investorscraft@gmail.com

Intrinsic ValueDaito Chemix Corporation (4366.T)

Previous Close¥371.00
Intrinsic Value
Upside potential
Previous Close
¥371.00

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

Daito Chemix Corporation operates in the specialty and fine chemicals sector, focusing on high-value applications such as photosensitive materials for LCD and semiconductor manufacturing. The company serves a niche but critical segment of the electronics supply chain, providing essential inputs for display and semiconductor production. Its diversified portfolio also includes functional materials, pharmaceutical intermediates, and industrial waste recycling, positioning it as a versatile player in Japan's chemical industry. Daito Chemix leverages its long-standing expertise, established in 1938, to maintain relationships with key industrial clients while navigating the cyclical nature of the chemicals market. The company’s integration into high-tech supply chains underscores its strategic relevance, though it faces competition from larger global chemical firms. Its recycling and disposal business further diversifies revenue streams, aligning with Japan’s emphasis on sustainability and industrial waste management.

Revenue Profitability And Efficiency

Daito Chemix reported revenue of JPY 15.8 billion for FY 2024, reflecting its mid-scale presence in the specialty chemicals market. However, the company recorded a net loss of JPY 1.0 billion, with diluted EPS at -JPY 93.62, indicating profitability challenges. Operating cash flow was positive at JPY 1.0 billion, but capital expenditures of JPY 2.8 billion suggest ongoing investments, potentially pressuring short-term liquidity.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings pressure, likely due to input cost volatility or competitive pricing in its core segments. The company’s operating cash flow, though positive, may not fully offset its capital-intensive operations, as seen in the significant capex outlay. Further analysis of margins and asset turnover would clarify capital efficiency trends.

Balance Sheet And Financial Health

Daito Chemix holds JPY 2.3 billion in cash against total debt of JPY 6.3 billion, indicating moderate leverage. The debt-to-equity ratio warrants scrutiny, though the company’s long industry tenure may support credit stability. The negative net income could strain debt servicing if sustained, but the recycling segment may offer defensive cash flow.

Growth Trends And Dividend Policy

Despite profitability challenges, Daito Chemix maintained a dividend of JPY 10 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand for electronics materials and waste management services, though cyclicality poses risks. The company’s ability to pivot toward higher-margin products or cost optimization will be critical for sustained growth.

Valuation And Market Expectations

With a market cap of JPY 6.9 billion and a beta of 1.01, Daito Chemix trades in line with market volatility. Investors likely price in recovery potential in its specialty chemical segments, but the net loss may weigh on valuation multiples until earnings improve.

Strategic Advantages And Outlook

Daito Chemix’s niche expertise in electronics materials and recycling provides resilience, but operational turnaround is needed to capitalize on its market position. Strategic focus on high-growth applications, such as semiconductor materials, could drive recovery, though macroeconomic and industry-specific headwinds remain key monitorables.

Sources

Company filings, market data

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