investorscraft@gmail.com

Intrinsic ValueFuso Chemical Co.,Ltd. (4368.T)

Previous Close¥7,440.00
Intrinsic Value
Upside potential
Previous Close
¥7,440.00

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

Fuso Chemical Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio spanning life science, electronic materials, and functional chemicals. The company’s core revenue model is built on high-purity and niche chemical solutions, catering to industries such as pharmaceuticals, electronics, and industrial applications. Its life science segment, featuring malic acid, citric acid, and amino acid derivatives, serves critical roles in food additives, pharmaceuticals, and biotechnology. In electronic materials, Fuso Chemical supplies ultra-high-purity colloidal silica, essential for semiconductor manufacturing and advanced material sciences. The functional chemicals division, including oxidation-reduction products and benzoic acid derivatives, supports industrial processes and specialty applications. With a strong export presence, the company leverages Japan’s reputation for precision manufacturing while competing globally against larger chemical conglomerates. Its market position is reinforced by technical expertise, stringent quality control, and long-standing customer relationships in both domestic and international markets.

Revenue Profitability And Efficiency

Fuso Chemical reported revenue of ¥58.97 billion for FY 2024, with net income of ¥8.34 billion, reflecting a robust net margin of approximately 14.1%. The company’s diluted EPS stood at ¥236.7, demonstrating efficient earnings generation. Operating cash flow was ¥7.06 billion, though capital expenditures of ¥14.95 billion indicate significant reinvestment, likely in capacity expansion or R&D. The balance between profitability and reinvestment suggests a focus on sustainable growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain high margins in a competitive chemical industry. With a beta of 0.518, Fuso Chemical exhibits lower volatility relative to the market, appealing to risk-averse investors. The capital expenditure outlay, while substantial, aligns with its growth strategy in high-purity and specialty chemicals, though it temporarily pressures free cash flow.

Balance Sheet And Financial Health

Fuso Chemical holds ¥31.47 billion in cash and equivalents against ¥20 billion in total debt, indicating a conservative leverage profile. The liquidity position supports operational flexibility, while the debt level appears manageable given stable cash flows. The company’s financial health is further reinforced by its ability to fund capex without excessive reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-value chemical segments suggests alignment with global demand for specialty materials. Fuso Chemical pays a dividend of ¥71 per share, reflecting a commitment to shareholder returns. The payout ratio appears sustainable, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market capitalization of ¥126.4 billion, Fuso Chemical trades at a P/E multiple of approximately 15.1x (based on diluted EPS). This valuation reflects moderate expectations, considering its niche market positioning and growth potential in electronic and life science chemicals. Investors likely price in steady performance rather than hyper-growth.

Strategic Advantages And Outlook

Fuso Chemical’s strategic advantages lie in its technical specialization, diversified product mix, and global export footprint. The outlook remains positive, driven by demand for high-purity chemicals in semiconductors and biotech. However, competitive pressures and input cost volatility pose risks. The company’s disciplined capex and R&D investments position it well for long-term resilience.

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