investorscraft@gmail.com

Intrinsic ValueNicca Chemical Co.,Ltd. (4463.T)

Previous Close¥1,612.00
Intrinsic Value
Upside potential
Previous Close
¥1,612.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nicca Chemical Co., Ltd. operates as a specialized chemical manufacturer with a diversified portfolio of surfactants and performance chemicals serving industries such as textiles, metals, pulp and paper, paints, and professional cleaning. The company’s core revenue model is built on supplying high-value functional chemicals, including textile auxiliaries, metalworking agents, and specialty surfactants, which cater to niche industrial applications requiring precision and reliability. Its product range includes fluorocarbon-based repellents, anti-bacterial agents, and advanced materials like ultra-dispersed diamonds, positioning it as a solutions provider for demanding technical requirements. Nicca Chemical has established a strong foothold in Japan while expanding internationally, leveraging its R&D capabilities to develop innovative formulations that enhance efficiency and sustainability in industrial processes. The company’s market position is reinforced by its long-standing expertise in surfactant chemistry and its ability to tailor products for specific customer needs, making it a trusted partner in sectors where performance and quality are critical. Its focus on high-margin specialty chemicals, combined with a diversified client base, mitigates sector-specific risks and supports steady demand across economic cycles.

Revenue Profitability And Efficiency

Nicca Chemical reported revenue of ¥54.1 billion for the fiscal year, with net income of ¥2.75 billion, reflecting a net margin of approximately 5.1%. Operating cash flow stood at ¥6.03 billion, indicating solid cash generation, though capital expenditures of ¥3.63 billion suggest ongoing investments in production and R&D. The company’s profitability metrics highlight a stable but moderate return profile, typical for a specialty chemical firm with a diversified industrial customer base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥174.11 underscores its ability to generate earnings despite competitive pressures in the chemical sector. With a beta of 0.25, Nicca Chemical exhibits lower volatility compared to broader markets, suggesting resilience in earnings power. Capital efficiency is supported by its focus on high-value chemical solutions, though the balance between reinvestment and profitability remains a key area for monitoring.

Balance Sheet And Financial Health

Nicca Chemical maintains a conservative balance sheet with ¥10.73 billion in cash and equivalents against total debt of ¥9.9 billion, indicating adequate liquidity. The manageable debt level and strong cash position provide flexibility for operational needs and strategic initiatives. The company’s financial health appears stable, with no immediate solvency concerns, though leverage metrics should be watched in light of industry cyclicality.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for specialty chemicals in industrial and consumer applications, though revenue expansion has been modest. A dividend per share of ¥52 reflects a commitment to shareholder returns, albeit with a payout ratio that prioritizes reinvestment. Future growth may hinge on innovation in high-performance materials and international market penetration.

Valuation And Market Expectations

With a market capitalization of ¥20.35 billion, Nicca Chemical trades at a P/E multiple that aligns with niche chemical peers. The low beta suggests investor perception of stability, though valuation may be constrained by slower top-line growth. Market expectations likely center on the company’s ability to sustain margins and capitalize on R&D-driven product differentiation.

Strategic Advantages And Outlook

Nicca Chemical’s strategic advantages lie in its technical expertise, diversified product portfolio, and strong relationships with industrial clients. The outlook remains cautiously positive, with opportunities in sustainable and high-performance chemicals offsetting broader economic uncertainties. Continued focus on innovation and operational efficiency will be critical to maintaining competitiveness in a mature industry.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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