investorscraft@gmail.com

Intrinsic ValueNatoco Co., Ltd. (4627.T)

Previous Close¥1,582.00
Intrinsic Value
Upside potential
Previous Close
¥1,582.00

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

Natoco Co., Ltd. operates as a specialized chemical company in Japan, focusing on paints, inks, fine chemicals, and synthetic resins. The company’s core revenue model is built on manufacturing and selling functional coatings and resins, primarily serving industrial applications. Its product portfolio includes high-performance coatings for resin materials and recycled solvents, catering to sectors like automotive, electronics, and packaging. Natoco’s market position is reinforced by its long-standing expertise in chemical formulations and a vertically integrated supply chain, which enhances cost efficiency and product reliability. The company’s Fine Chemicals segment further diversifies its revenue streams by supplying specialized chemical solutions. Operating in a mature but competitive industry, Natoco differentiates itself through niche applications and sustainable practices, such as solvent recycling. Its regional focus on Japan provides stability, though growth opportunities may hinge on expanding into adjacent markets or innovating higher-margin products.

Revenue Profitability And Efficiency

Natoco reported revenue of ¥20.75 billion for FY 2024, with net income of ¥956 million, reflecting a net margin of approximately 4.6%. The company’s operating cash flow of ¥1.59 billion underscores its ability to convert sales into cash, though capital expenditures of ¥416 million indicate moderate reinvestment needs. Its asset-light model and zero debt contribute to stable financial performance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥126.6 demonstrates consistent earnings power, supported by efficient operations and a focus on high-margin specialty chemicals. With no debt and ¥10.15 billion in cash reserves, Natoco maintains strong capital efficiency, allowing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Natoco’s balance sheet is robust, with cash and equivalents of ¥10.15 billion and no debt, highlighting a conservative financial strategy. This liquidity position provides resilience against market volatility and supports ongoing operations without reliance on external financing.

Growth Trends And Dividend Policy

Growth appears steady but modest, aligned with Japan’s mature chemical industry. The company’s dividend per share of ¥52 reflects a commitment to returning capital to shareholders, though payout ratios remain sustainable given its strong cash position.

Valuation And Market Expectations

With a market cap of ¥10.97 billion and a beta of 0.23, Natoco is perceived as a low-volatility investment. The valuation suggests market expectations are tempered, likely due to its niche focus and limited international exposure.

Strategic Advantages And Outlook

Natoco’s strengths lie in its specialized product offerings and financial stability. The outlook remains stable, with potential upside from innovation in sustainable chemicals or regional expansion, though reliance on the domestic market may limit near-term growth.

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