investorscraft@gmail.com

Intrinsic Valueartience Co., Ltd. (4634.T)

Previous Close¥3,700.00
Intrinsic Value
Upside potential
Previous Close
¥3,700.00

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

Toyo Ink SC Holdings Co., Ltd. operates as a diversified specialty chemicals company with a focus on colorants, functional materials, polymers, coatings, and printing solutions. The company serves a broad range of industries, including packaging, electronics, automotive, and healthcare, leveraging its expertise in pigment dispersions, adhesives, and advanced printing inks. Its global footprint spans Japan, China, the U.S., and emerging markets like India and Indonesia, positioning it as a mid-tier player with niche technological capabilities. Toyo Ink differentiates itself through R&D-driven innovations, such as LCD resist materials and eco-friendly coatings, catering to evolving regulatory and sustainability demands. While it faces competition from larger chemical conglomerates, its diversified product portfolio and regional diversification provide resilience against market cyclicality. The company’s long-standing relationships with industrial clients and focus on high-margin functional materials underscore its stable, albeit moderate, market position.

Revenue Profitability And Efficiency

Toyo Ink reported revenue of ¥351.1 billion for FY2024, with net income of ¥18.5 billion, reflecting a net margin of approximately 5.3%. Operating cash flow stood at ¥26.96 billion, though capital expenditures of ¥18.03 billion indicate ongoing investments in production and R&D. The company’s moderate profitability aligns with its specialty chemicals focus, where margins are typically constrained by raw material costs and pricing pressures.

Earnings Power And Capital Efficiency

Diluted EPS of ¥352.41 highlights the company’s ability to generate earnings despite competitive and cost challenges. The balance between operating cash flow and capex suggests disciplined capital allocation, though debt levels (¥80.7 billion) relative to cash (¥62.9 billion) warrant monitoring. Toyo Ink’s capital efficiency is typical for the sector, with returns likely driven by high-value functional materials rather than volume-based segments.

Balance Sheet And Financial Health

The company maintains a manageable financial position, with total debt of ¥80.7 billion against cash reserves of ¥62.9 billion. While leverage is not excessive, the net debt position signals reliance on financing for growth. The absence of acute liquidity risks is supported by stable operating cash flows, but the balance sheet lacks significant buffers for downturns.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout (¥100 per share) reflecting a conservative approach. The company’s focus on high-performance materials and emerging markets could drive incremental growth, though sector-wide headwinds like raw material inflation may temper near-term expansion. Dividend sustainability is likely, given consistent cash generation.

Valuation And Market Expectations

At a market cap of ¥148.9 billion, Toyo Ink trades at a P/E of ~8x (based on FY2024 EPS), suggesting modest market expectations. The low beta (0.109) implies limited sensitivity to broader market volatility, aligning with its stable but slow-growth profile. Investors likely price in limited upside absent breakthroughs in high-margin segments.

Strategic Advantages And Outlook

Toyo Ink’s strengths lie in its diversified product mix and technological expertise in niche applications like electronic materials. However, its outlook is cautious, with growth hinging on R&D success and regional demand. The company’s ability to navigate cost pressures and sustainability trends will be critical to maintaining its competitive edge in the mid-market specialty chemicals space.

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