investorscraft@gmail.com

Intrinsic ValueHarima Chemicals Group, Inc. (4410.T)

Previous Close¥984.00
Intrinsic Value
Upside potential
Previous Close
¥984.00

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

Harima Chemicals Group, Inc. operates as a diversified chemical manufacturer with a global footprint, specializing in resin and tall oil products, paper chemicals, electronic materials, and adhesive resins. The company serves industries ranging from printing and automotive to electronics, leveraging its expertise in high-performance chemical solutions. Its Resin & Tall Oil Products segment is critical for printing inks, paints, and adhesives, while the Paper Chemicals segment supports the paper manufacturing industry with sizing and strengthening agents. The Electronics Materials segment caters to the growing demand for advanced materials in microchip mounting and circuit formation, positioning Harima as a niche player in specialty chemicals. With operations spanning Japan, China, the Americas, and Europe, the company maintains a competitive edge through regional diversification and technological innovation. However, its market position is challenged by intense competition and fluctuating raw material costs, requiring continuous R&D and operational efficiency to sustain profitability.

Revenue Profitability And Efficiency

Harima Chemicals reported revenue of JPY 92.3 billion for FY 2024, but faced a net loss of JPY 1.16 billion, reflecting margin pressures and operational challenges. The diluted EPS stood at -JPY 47.93, indicating weak profitability. Operating cash flow was positive at JPY 353 million, though capital expenditures of JPY 3.43 billion suggest ongoing investments in capacity and technology. The company’s efficiency metrics remain under scrutiny given its negative earnings.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its recent net loss, with operating cash flow providing limited cushion. High capital expenditures relative to cash flow highlight significant reinvestment needs, which may strain liquidity if profitability does not improve. The negative EPS further underscores challenges in generating sustainable returns on invested capital, necessitating strategic adjustments to enhance capital efficiency.

Balance Sheet And Financial Health

Harima Chemicals holds JPY 6.63 billion in cash and equivalents against total debt of JPY 39.37 billion, indicating a leveraged balance sheet. The debt burden could pressure financial flexibility, especially amid ongoing losses. While the company maintains some liquidity, its ability to service debt and fund growth initiatives depends on a turnaround in operational performance and cash flow generation.

Growth Trends And Dividend Policy

Despite financial headwinds, Harima Chemicals paid a dividend of JPY 42 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand recovery in its core markets, particularly electronics and automotive sectors. However, the negative net income and high capex suggest near-term growth may be subdued unless operational improvements materialize.

Valuation And Market Expectations

With a market cap of JPY 18.83 billion and a beta of -0.05, Harima Chemicals exhibits low correlation to broader market movements, reflecting its niche focus. Investors likely price in skepticism about near-term profitability, given the negative earnings and elevated debt levels. Valuation metrics remain depressed until the company demonstrates sustained earnings recovery.

Strategic Advantages And Outlook

Harima Chemicals’ strengths lie in its diversified product portfolio and global presence, but its outlook is clouded by profitability challenges. Strategic initiatives to optimize costs, enhance R&D, and expand high-margin segments like electronic materials could improve competitiveness. However, macroeconomic volatility and input cost pressures pose risks, requiring vigilant management to navigate the evolving chemical industry landscape.

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