investorscraft@gmail.com

Intrinsic ValueNew Japan Chemical Co., Ltd. (4406.T)

Previous Close¥232.00
Intrinsic Value
Upside potential
Previous Close
¥232.00

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

New Japan Chemical Co., Ltd. operates as a specialized chemical producer with a diversified portfolio spanning oleo-chemicals, plasticizers, and advanced materials for industrial applications. The company serves multiple industries, including plastics, coatings, and lubricants, leveraging its expertise in hydrogenation reactions and surfactant technologies. Its product range includes hardened oils, fatty acid derivatives, epoxy resin materials, and specialty lubricants, catering to both domestic and international markets. With a century-long legacy since its founding in 1919, the company maintains a stable position in Japan’s specialty chemicals sector, supported by its technical capabilities in custom hydrogenation and resin formulations. While facing competition from global chemical giants, New Japan Chemical differentiates itself through niche applications, such as high-performance plasticizers and evaporation-resistant lubricants, which are critical for industrial and consumer end-markets. The company’s focus on R&D and tailored solutions enhances its resilience in cyclical markets, though its growth is tempered by the capital-intensive nature of chemical manufacturing and regional demand fluctuations.

Revenue Profitability And Efficiency

For FY 2024, New Japan Chemical reported revenue of ¥32.9 billion, with net income of ¥220 million, reflecting thin margins in a competitive industry. Operating cash flow stood at ¥3.6 billion, indicating reasonable liquidity, though capital expenditures of ¥779 million suggest moderate reinvestment needs. The diluted EPS of ¥5.9 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by the capital-intensive nature of chemical production, with net income representing only 0.7% of revenue. Operating cash flow covers debt service, but the ¥7.6 billion total debt load requires careful management. The modest EPS highlights challenges in scaling profitability amid raw material cost volatility and pricing pressures.

Balance Sheet And Financial Health

New Japan Chemical holds ¥3.8 billion in cash against ¥7.6 billion in total debt, indicating a leveraged but manageable position. The debt-to-equity ratio is not disclosed, but liquidity appears adequate, with operating cash flow supporting near-term obligations. The balance sheet reflects typical leverage for a mid-tier chemical producer, with room for optimization.

Growth Trends And Dividend Policy

Revenue growth has been stagnant, with limited expansion beyond core markets. The company pays a dividend of ¥8 per share, offering a modest yield, though payout sustainability depends on earnings stability. Future growth may hinge on niche product demand and cost efficiency initiatives rather than broad market expansion.

Valuation And Market Expectations

With a market cap of ¥7.0 billion, the stock trades at a low earnings multiple, reflecting investor skepticism about growth prospects. The beta of 0.39 suggests lower volatility compared to the broader market, aligning with its stable but slow-growth profile. Valuation appears subdued, possibly pricing in sector headwinds.

Strategic Advantages And Outlook

New Japan Chemical’s strengths lie in its technical expertise and long-standing customer relationships, but its outlook is cautious due to industry cyclicality and limited scale. Strategic focus on high-margin specialty products and operational efficiency could improve margins, though global competition and input cost risks remain key challenges.

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