investorscraft@gmail.com

Intrinsic ValueDaishin Chemical Co.,Ltd. (4629.T)

Previous Close¥1,699.00
Intrinsic Value
Upside potential
Previous Close
¥1,699.00

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

Daishin Chemical Co., Ltd. operates as a specialized chemical manufacturer in Japan, focusing on paints, solvents, and reagents. The company serves diverse industries, including pharmaceuticals, textiles, food, and electronics, through its portfolio of lacquers, resins, thinners, and testing reagents. Its revenue model hinges on B2B sales to paint manufacturers and industrial sectors, leveraging a network of sales agents for distribution. Positioned as a niche player, Daishin Chemical differentiates itself through product customization and technical support, catering to specific industrial needs. The company’s market presence is concentrated domestically, with limited international exposure, reflecting its focus on Japan’s industrial demand. While it faces competition from larger chemical conglomerates, its specialization in solvents and ancillary paint materials provides a defensible niche. The firm’s long-standing relationships with manufacturers and adaptability to regulatory changes in chemical formulations underpin its resilience in a mature market.

Revenue Profitability And Efficiency

Daishin Chemical reported revenue of JPY 32.5 billion for FY 2024, with net income of JPY 627 million, reflecting modest profitability in a competitive sector. Operating cash flow was negative (JPY -185 million), likely due to working capital adjustments or timing differences, while capital expenditures totaled JPY -495 million, indicating ongoing investment in production capabilities. The company’s efficiency metrics suggest room for improvement, particularly in cash flow management.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 137.04 underscores its ability to generate earnings despite sector headwinds. With minimal debt (JPY 22.2 million) and a cash reserve of JPY 4.9 billion, Daishin Chemical maintains a conservative capital structure. However, the negative operating cash flow raises questions about short-term liquidity and reinvestment needs, though its low leverage mitigates financial risk.

Balance Sheet And Financial Health

Daishin Chemical’s balance sheet is robust, with cash and equivalents covering its nominal debt multiple times over. Total debt of JPY 22.2 million is negligible relative to equity, positioning the company as financially stable. The lack of significant liabilities supports flexibility for strategic initiatives, though the negative operating cash flow warrants monitoring for sustained operational health.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue and net income reflecting the challenges of a mature industry. The company’s dividend payout of JPY 40 per share signals a commitment to shareholder returns, albeit with limited growth prospects. Future expansion may hinge on product innovation or diversification, but current trends suggest steady-state operations rather than aggressive scaling.

Valuation And Market Expectations

With a market cap of JPY 6.7 billion and a beta of 0.021, Daishin Chemical is a low-volatility stock, likely appealing to conservative investors. The valuation reflects its niche positioning and limited growth trajectory, trading at multiples aligned with stable but unspectacular earnings power. Market expectations seem tempered, factoring in its domestic focus and industrial cyclicality.

Strategic Advantages And Outlook

Daishin Chemical’s strengths lie in its specialized product offerings and entrenched relationships in Japan’s industrial supply chain. However, its outlook is constrained by reliance on domestic demand and limited diversification. Strategic initiatives to enhance operational efficiency or expand into adjacent markets could improve long-term prospects, but near-term performance is likely to remain steady with moderate risks.

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