investorscraft@gmail.com

Intrinsic ValueSk Kaken Co.,Ltd. (4628.T)

Previous Close¥10,670.00
Intrinsic Value
Upside potential
Previous Close
¥10,670.00

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

Sk Kaken Co., Ltd. operates as a specialized chemical company focused on high-performance coating materials and construction-related chemical products. The company serves both domestic and international markets with a diversified portfolio, including water-based coatings, fireproof materials, and waterproofing solutions. Its core revenue model hinges on manufacturing and contracting, with a strong emphasis on durability and safety applications in construction. Sk Kaken holds a niche position in Japan’s specialty chemicals sector, leveraging its long-standing expertise in inorganic and synthetic resin-based solutions. The company’s product range caters to industrial, commercial, and infrastructure needs, positioning it as a key supplier for fireproofing and insulation projects. Its competitive edge lies in proprietary formulations and compliance with stringent safety standards, which support recurring demand from construction and maintenance sectors. While domestic operations dominate, international expansion remains a strategic focus to diversify revenue streams.

Revenue Profitability And Efficiency

Sk Kaken reported revenue of ¥100.9 billion for FY2024, with net income of ¥11.8 billion, reflecting a robust net margin of approximately 11.7%. Operating cash flow stood at ¥9.2 billion, though capital expenditures were modest at ¥671 million, indicating efficient capital deployment. The company’s profitability metrics underscore its ability to maintain pricing power and cost discipline in a competitive market.

Earnings Power And Capital Efficiency

Diluted EPS of ¥877.16 highlights strong earnings generation relative to its share count. The company’s capital-light model is evident from its high cash balance (¥105.9 billion) against minimal debt (¥3 billion), suggesting underleveraged potential for growth or shareholder returns. Operating cash flow coverage of capital expenditures further underscores efficient reinvestment cycles.

Balance Sheet And Financial Health

Sk Kaken’s balance sheet is exceptionally liquid, with cash and equivalents exceeding total debt by a factor of 35. The negligible debt-to-equity ratio and substantial cash reserves provide ample flexibility for strategic initiatives or weathering downturns. Financial health is further reinforced by consistent positive free cash flow generation.

Growth Trends And Dividend Policy

While revenue growth appears stable, the company’s dividend payout (¥120 per share) signals a commitment to returning capital, supported by its strong cash position. Historical trends suggest a conservative yet reliable approach to shareholder distributions, with potential for incremental increases given low leverage and high liquidity.

Valuation And Market Expectations

At a market cap of ¥117.4 billion, the stock trades at a P/E of approximately 10x FY2024 earnings, aligning with sector averages. The negative beta (-0.022) implies low correlation to broader market movements, possibly reflecting its defensive niche in construction materials.

Strategic Advantages And Outlook

Sk Kaken’s expertise in fireproof and specialty coatings provides resilience against cyclical downturns, given regulatory-driven demand. Opportunities lie in international expansion and product innovation, though reliance on Japan’s construction sector remains a concentration risk. The outlook is stable, with upside tied to operational efficiency and strategic capital allocation.

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