investorscraft@gmail.com

Intrinsic ValueTokyo Printing Ink Mfg. Co., Ltd. (4635.T)

Previous Close¥1,476.00
Intrinsic Value
Upside potential
Previous Close
¥1,476.00

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

Tokyo Printing Ink Mfg. Co., Ltd. operates as a diversified specialty chemicals company with a strong presence in Japan and select international markets. Its core segments include Inks, Chemicals, Processed Products, and Real Estate Leasing, catering to industries such as printing, packaging, construction, and manufacturing. The company’s ink segment provides high-performance offset, gravure, and functional coating materials, while its chemicals division supplies masterbatches, colorants, and 3D printing materials. The Processed Products segment focuses on industrial and civil engineering applications, leveraging advanced polymer technologies. With a history dating back to 1895, the company has established a reputation for technical expertise and reliability in niche markets. Its real estate leasing segment provides stable ancillary income. Tokyo Printing Ink maintains a competitive edge through R&D-driven product innovation and long-standing customer relationships, though it faces challenges from raw material volatility and shifting industry demands.

Revenue Profitability And Efficiency

The company reported revenue of ¥43.9 billion for FY2024, with net income of ¥881 million, reflecting modest profitability in a competitive landscape. Operating cash flow stood at ¥1.99 billion, supported by disciplined working capital management. Capital expenditures of ¥1.26 billion indicate ongoing investments in production capabilities, though free cash flow generation remains constrained by cyclical demand in core segments.

Earnings Power And Capital Efficiency

Diluted EPS of ¥335.75 demonstrates moderate earnings power, with capital efficiency influenced by the capital-intensive nature of chemical manufacturing. The diversified business model helps mitigate sector-specific risks, but margins are susceptible to raw material cost fluctuations and pricing pressures in commoditized product lines.

Balance Sheet And Financial Health

The balance sheet shows ¥3.74 billion in cash against ¥7.53 billion of total debt, suggesting adequate liquidity but moderate leverage. The debt level appears manageable given stable cash flows from the real estate segment and recurring industrial demand, though refinancing risks warrant monitoring in a rising rate environment.

Growth Trends And Dividend Policy

Growth has been tempered by market saturation in traditional printing inks, offset by expansion in functional materials and 3D printing applications. The company maintains a shareholder-friendly dividend policy, distributing ¥190 per share, yielding approximately 2.3% based on current market capitalization.

Valuation And Market Expectations

At a market cap of ¥10.6 billion, the stock trades at a P/E of ~12x, reflecting muted growth expectations. The low beta (0.24) indicates relative insulation from broad market volatility, typical for niche industrial players.

Strategic Advantages And Outlook

Tokyo Printing Ink’s longevity and technical specialization provide resilience, but success hinges on diversifying into higher-margin segments like advanced materials. Near-term headwinds include energy costs and regional economic softness, while long-term opportunities lie in sustainable packaging solutions and additive manufacturing.

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