investorscraft@gmail.com

Intrinsic ValueShinto Paint Company, Limited (4615.T)

Previous Close¥127.00
Intrinsic Value
Upside potential
Previous Close
¥127.00

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

Shinto Paint Company, Limited operates in the specialty chemicals sector, focusing on the production and distribution of paints, pigments, and related chemical products. The company serves diverse industries, including construction, electronics, and optical communications, by providing high-performance coatings and materials. Its integrated business model spans manufacturing, technical services, and installation supervision, positioning it as a niche player in Japan's industrial and construction markets. While it maintains a legacy presence since 1901, Shinto Paint faces competitive pressures from larger multinational chemical firms. The company’s revenue streams are diversified across product sales and service contracts, though its market share remains modest compared to global leaders. Its focus on specialized applications, such as electronic and magnetic equipment coatings, provides some differentiation in a crowded sector. However, reliance on domestic demand and limited international exposure may constrain growth opportunities in the long term.

Revenue Profitability And Efficiency

Shinto Paint reported revenue of JPY 18.95 billion for FY 2024, reflecting its mid-scale operations in the specialty chemicals space. However, the company posted a net loss of JPY 497 million, indicating profitability challenges amid rising costs or pricing pressures. Operating cash flow was marginally positive at JPY 53 million, but capital expenditures of JPY 335 million suggest ongoing investment needs, potentially straining free cash flow generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 16.04 underscores weak earnings power in the current fiscal year. Negative net income and thin operating cash flow imply limited ability to reinvest or deleverage. Capital efficiency appears suboptimal, with expenditures outweighing operational cash generation, though the modest scale of operations may limit further deterioration.

Balance Sheet And Financial Health

Shinto Paint holds JPY 3.43 billion in cash against total debt of JPY 5.75 billion, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio is elevated, though the absence of dividend payouts may provide some flexibility. The balance sheet suggests financial stress, requiring careful monitoring of refinancing risks and operational turnaround efforts.

Growth Trends And Dividend Policy

Revenue trends are stagnant, with no clear growth trajectory evident. The company suspended dividends, reflecting its loss-making position and prioritization of financial stability. Future growth may hinge on niche market expansion or cost restructuring, but near-term prospects remain uncertain given the competitive and cyclical nature of the industry.

Valuation And Market Expectations

With a market cap of JPY 4.6 billion, the stock trades at a depressed valuation, likely reflecting its unprofitability and leveraged balance sheet. The low beta of 0.355 suggests muted sensitivity to broader market movements, but investor sentiment remains cautious due to the lack of earnings visibility.

Strategic Advantages And Outlook

Shinto Paint’s long-standing expertise in specialty coatings offers some technical differentiation, but its small scale and domestic focus limit competitive advantages. The outlook is contingent on operational improvements and potential niche market opportunities, though macroeconomic and industry headwinds pose significant risks. A turnaround strategy focusing on cost efficiency and selective growth areas may be critical for recovery.

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