investorscraft@gmail.com

Intrinsic ValueIshihara Chemical Co., Ltd. (4462.T)

Previous Close¥2,313.00
Intrinsic Value
Upside potential
Previous Close
¥2,313.00

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

Ishihara Chemical Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio catering to industrial and consumer markets. The company’s core revenue streams stem from plating chemicals, electronic materials, and automotive chemicals, serving sectors such as electronics, automotive maintenance, and heavy industries. Its plating chemicals are critical in producing electronic components for household appliances, communications devices, and office equipment, positioning it as a key supplier in Japan’s high-tech manufacturing ecosystem. The company further strengthens its market presence through its Unicon brand, which offers automotive maintenance chemicals, leveraging Japan’s robust automotive aftermarket. Additionally, Ishihara Chemical supplies fine chemicals and inorganic compounds to steel and chemical industries, reinforcing its role as a niche player in industrial chemicals. With a century-long legacy, the company has established reliability and technical expertise, though it faces competition from global chemical giants and regional peers. Its focus on high-margin specialty chemicals and after-sales services provides a defensive moat, but growth depends on innovation and expansion in overseas markets, particularly in Asia.

Revenue Profitability And Efficiency

In FY2024, Ishihara Chemical reported revenue of ¥20.7 billion, with net income of ¥1.91 billion, reflecting a healthy net margin of approximately 9.2%. The company’s operating cash flow stood at ¥1.84 billion, indicating efficient cash generation relative to its earnings. Capital expenditures of ¥712 million suggest moderate reinvestment, aligning with its stable but low-growth industry positioning.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥127.56 underscores its earnings power, supported by a capital-light model and focused product mix. With minimal total debt (¥21.4 million) and a strong cash position (¥6.44 billion), Ishihara Chemical maintains high capital efficiency, though its beta of 0.31 indicates low sensitivity to market volatility.

Balance Sheet And Financial Health

Ishihara Chemical’s balance sheet is robust, with cash and equivalents covering nearly 300x its total debt. The negligible leverage and ample liquidity provide financial flexibility, though the company’s conservative structure may limit aggressive expansion. Its market capitalization of ¥26.3 billion aligns with its steady, low-risk profile.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue stability offset by limited scalability in its niche markets. The dividend payout of ¥40 per share reflects a commitment to shareholder returns, though yield remains modest. The company’s focus on high-value specialty chemicals may support gradual margin improvement.

Valuation And Market Expectations

Trading at a P/E of approximately 13.8x (based on FY2024 earnings), Ishihara Chemical is valued in line with its steady earnings and defensive sector. The low beta suggests market expectations of limited volatility, but also subdued growth prospects.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its technical expertise, long-standing customer relationships, and diversified chemical applications. However, its outlook is tempered by reliance on Japan’s industrial base and limited global footprint. Innovation in electronic materials and automotive chemicals could unlock incremental growth.

Sources

Company description, financial data from disclosed filings (FY2024), market data from JPX.

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