investorscraft@gmail.com

Intrinsic ValueToho Chemical Industry Company, Limited (4409.T)

Previous Close¥755.00
Intrinsic Value
Upside potential
Previous Close
¥755.00

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

Toho Chemical Industry Company, Limited operates as a specialized chemical manufacturer, serving diverse industries with surfactants, resins, and industrial chemicals. The company’s product portfolio spans cosmetics, detergents, construction materials, and electronic components, positioning it as a versatile supplier in Japan and internationally. Its focus on high-performance chemical agents for niche applications, such as anti-static plastics and fine cleaning solvents, underscores its technical expertise and adaptability to evolving industrial demands. Toho Chemical’s market position is reinforced by its long-standing presence since 1938, deep industry relationships, and a reputation for reliability in sectors like construction, agriculture, and electronics. While it faces competition from global chemical giants, its specialization in surfactants and tailored solutions provides a defensible niche. The company’s geographic concentration in Japan presents both stability and growth constraints, though its international sales hint at incremental expansion opportunities.

Revenue Profitability And Efficiency

Toho Chemical reported revenue of ¥50.6 billion for FY2024, with net income of ¥546 million, reflecting modest profitability in a competitive chemical sector. Operating cash flow of ¥3.4 billion suggests reasonable liquidity, though capital expenditures of ¥2.0 billion indicate ongoing investments in production capabilities. The company’s diluted EPS of ¥25.97 highlights its ability to generate earnings despite margin pressures inherent in specialty chemicals.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its narrow net margin of approximately 1.1%, typical for asset-intensive chemical firms. Its capital efficiency is constrained by high debt levels (¥30.3 billion), though ¥6.8 billion in cash reserves provides some flexibility. The balance between reinvestment and debt servicing will be critical to sustaining long-term returns.

Balance Sheet And Financial Health

Toho Chemical’s balance sheet shows significant leverage, with total debt nearly 4.5x its cash position. However, its ¥34.0 billion in operating cash flow over the past fiscal year suggests adequate coverage for interest obligations. The company’s financial health hinges on maintaining stable cash flows to manage its debt load while funding necessary capex.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting the cyclicality of industrial chemical demand. The dividend payout of ¥20 per share signals a commitment to shareholder returns, though yield remains modest. Future growth may depend on expanding higher-margin specialty products or geographic diversification beyond Japan.

Valuation And Market Expectations

With a market cap of ¥15.1 billion, Toho Chemical trades at a low earnings multiple, aligning with its niche positioning and modest profitability. The minimal beta (0.043) suggests low correlation to broader markets, typical for small-cap industrials. Investors likely price in limited near-term catalysts, valuing stability over rapid expansion.

Strategic Advantages And Outlook

Toho Chemical’s strengths lie in its technical specialization and entrenched industry relationships. However, its outlook is cautious, with challenges including debt management and margin pressures. Strategic shifts toward higher-value additives or electronic chemicals could improve profitability, but execution risks persist in a fragmented global market.

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