investorscraft@gmail.com

Intrinsic Value of Nihon Tokushu Toryo Co., Ltd. (4619.T)

Previous Close¥2,043.00
Intrinsic Value
Upside potential
Previous Close
¥2,043.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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