Previous Close | ¥2,043.00 |
Intrinsic Value | ¥657.11 |
Upside potential | -68% |
Data is not available at this time.
Nihon Tokushu Toryo Co., Ltd. operates as a specialized chemical company with a dual focus on paints and coatings alongside automotive products, serving diverse industrial and consumer markets in Japan. The company’s Paints & Coatings-Related Business provides high-performance solutions, including rust-proof, anti-salt, and photocatalytic coatings for construction and infrastructure, while its Automotive Products Related Business supplies soundproofing materials and sealants to automotive and industrial manufacturers. This dual-segment approach allows the company to leverage cross-industry demand while maintaining resilience against sector-specific downturns. Nihon Tokushu Toryo holds a niche but stable position in Japan’s specialty chemicals sector, supported by its long-standing reputation for quality and innovation in functional coatings and automotive materials. Its focus on noise abatement and corrosion resistance aligns with regulatory and environmental trends, reinforcing its relevance in infrastructure and transportation markets. The company’s insurance agency segment adds a minor but stable revenue stream, diversifying its income sources.
In FY 2024, Nihon Tokushu Toryo reported revenue of JPY 64.7 billion, with net income of JPY 3.9 billion, reflecting a steady but modest profitability margin. Operating cash flow stood at JPY 9.3 billion, indicating efficient cash generation relative to its capital expenditures of JPY 1.2 billion. The company’s ability to maintain positive cash flow while investing in operations suggests disciplined cost management.
The company’s diluted EPS of JPY 181.54 underscores its earnings power, supported by a capital-light business model in its core segments. With operating cash flow covering capital expenditures multiple times over, Nihon Tokushu Toryo demonstrates prudent capital allocation, prioritizing sustainable growth over aggressive expansion.
Nihon Tokushu Toryo maintains a solid balance sheet, with JPY 15.9 billion in cash and equivalents against JPY 4.0 billion in total debt, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility for strategic investments or weathering economic downturns.
The company’s growth appears stable but unspectacular, with its dividend per share of JPY 120 reflecting a commitment to shareholder returns. Its focus on niche markets limits rapid expansion but ensures consistent demand, supporting predictable cash flows for dividends.
With a market cap of JPY 39.1 billion and a beta of 0.545, the company is perceived as a low-volatility investment, likely priced for stability rather than high growth. Its valuation aligns with its steady earnings and defensive sector positioning.
Nihon Tokushu Toryo’s strengths lie in its specialized product portfolio and entrenched market position in Japan. While global expansion opportunities are limited, its focus on high-value functional coatings and automotive materials positions it well for sustained, incremental growth in its domestic market.
Company description, financial data from disclosed filings, and market data from exchange sources.
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |