investorscraft@gmail.com

Intrinsic ValueFujikura Kasei Co., Ltd. (4620.T)

Previous Close¥744.00
Intrinsic Value
Upside potential
Previous Close
¥744.00

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

Fujikura Kasei Co., Ltd. operates as a specialty chemicals manufacturer, serving diverse industries with high-performance coatings, polymers, and electronic materials. The company’s core revenue model hinges on supplying tailored chemical solutions for automotive, electronics, architectural, and medical applications, leveraging its expertise in plastic coatings, adhesives, and synthetic resins. Its products are integral to automotive interiors, printed circuit boards, and diagnostic reagents, positioning it as a critical supplier in niche industrial segments. Fujikura Kasei differentiates itself through technological innovation and a diversified product portfolio, catering to both domestic and international markets. The company’s focus on high-growth sectors like automotive electronics and medical materials enhances its resilience against cyclical downturns. While it faces competition from global chemical giants, its specialization in Japan and targeted export markets provides a stable foothold. The firm’s long-standing relationships with industrial clients and R&D-driven approach underpin its reputation as a reliable partner for advanced material solutions.

Revenue Profitability And Efficiency

For FY 2024, Fujikura Kasei reported revenue of ¥52.6 billion, with net income of ¥1.07 billion, reflecting a modest net margin of approximately 2%. Operating cash flow stood at ¥3.28 billion, indicating reasonable cash generation despite capital expenditures of ¥1.77 billion. The company’s profitability metrics suggest operational efficiency but highlight sensitivity to raw material costs and demand fluctuations in its end markets.

Earnings Power And Capital Efficiency

The diluted EPS of ¥34.86 underscores the company’s earnings capacity relative to its share base. With a capital expenditure-to-operating cash flow ratio of 54%, Fujikura Kasei maintains disciplined reinvestment, though its ROIC likely trails industry leaders due to lower-margin segments. The balance between R&D spending and commercial scalability remains a key driver of long-term capital efficiency.

Balance Sheet And Financial Health

Fujikura Kasei’s balance sheet is solid, with ¥12.3 billion in cash and equivalents against ¥3.36 billion in total debt, yielding a net cash position. This liquidity buffer supports flexibility for strategic investments or downturns. The low debt-to-equity ratio implies conservative leverage, aligning with its stable but cyclical industry exposure.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by demand in automotive and electronics applications. The company’s dividend payout of ¥18 per share reflects a commitment to shareholder returns, though its yield remains modest. Future growth may hinge on expansion in high-margin segments like medical materials and international markets.

Valuation And Market Expectations

At a market cap of ¥13.8 billion, the stock trades at a P/E of ~12.8x, suggesting moderate expectations. The beta of 0.519 indicates lower volatility relative to the broader market, likely due to its niche positioning and defensive end markets.

Strategic Advantages And Outlook

Fujikura Kasei’s strengths lie in its diversified applications and technological expertise, though reliance on Japan’s industrial sector poses concentration risks. The outlook is cautiously optimistic, with opportunities in electrification and healthcare materials offsetting macroeconomic headwinds. Strategic partnerships and R&D focus will be critical to sustaining competitiveness.

Sources

Company filings, Bloomberg

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