investorscraft@gmail.com

Intrinsic ValueSakata INX Corporation (4633.T)

Previous Close¥2,367.00
Intrinsic Value
Upside potential
Previous Close
¥2,367.00

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

Sakata INX Corporation is a leading Japanese manufacturer of printing inks and auxiliary agents, serving diverse industries from packaging to digital printing. The company operates across multiple segments, including newspaper inks, sheet-fed and web offset inks, flexo inks for flexible packaging, and specialty products like pigment dispersions for color filters. Its product portfolio also includes digital solutions such as inkjet inks and toners, alongside graphic art materials and electronic apparatus. With a history dating back to 1896, Sakata INX has established a strong presence in Japan and internationally, leveraging its expertise in chemical formulations to cater to evolving printing technologies. The company’s market position is reinforced by its ability to provide high-performance, environmentally compliant inks and coatings, aligning with global sustainability trends. Its diversified revenue streams and long-standing customer relationships position it as a stable player in the specialty chemicals sector.

Revenue Profitability And Efficiency

Sakata INX reported revenue of ¥245.6 billion for FY 2024, with net income of ¥9.0 billion, reflecting a net margin of approximately 3.7%. The company generated ¥8.9 billion in operating cash flow, though capital expenditures of ¥6.9 billion indicate ongoing investments in production capabilities. Its diluted EPS of ¥180.64 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines and stable demand for printing inks. However, its capital efficiency appears constrained, with operating cash flow covering only a portion of its capital expenditures. The net income-to-revenue ratio indicates room for improved operational leverage, though its long-standing industry presence provides a baseline of recurring demand.

Balance Sheet And Financial Health

Sakata INX holds ¥15.7 billion in cash and equivalents against total debt of ¥36.2 billion, suggesting a manageable but notable leverage position. The balance sheet reflects a conservative approach, with liquidity sufficient to meet near-term obligations. The debt level, while not excessive, warrants monitoring given the capital-intensive nature of the chemicals industry.

Growth Trends And Dividend Policy

The company’s growth is likely tied to advancements in digital printing and sustainable ink solutions. Its dividend payout of ¥70 per share indicates a commitment to shareholder returns, though the yield remains modest relative to earnings. Future growth may depend on expanding its digital and specialty product offerings in response to industry shifts.

Valuation And Market Expectations

With a market capitalization of ¥92.9 billion and a beta of 0.31, Sakata INX is perceived as a low-volatility investment. The valuation reflects its stable but slow-growth profile, with investors likely pricing in steady demand for its core products rather than aggressive expansion.

Strategic Advantages And Outlook

Sakata INX benefits from its entrenched market position and technical expertise in ink formulations. The outlook hinges on its ability to adapt to digital printing trends and regulatory demands for eco-friendly products. Strategic investments in R&D and sustainable solutions could enhance its competitive edge over the medium term.

Sources

Company filings, market data

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