investorscraft@gmail.com

Intrinsic ValueT&K Toka Co., Ltd. (4636.T)

Previous Close¥1,405.00
Intrinsic Value
Upside potential
Previous Close
¥1,405.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

T&K Toka Co., Ltd. is a specialized chemical company operating primarily in the printing ink and functional resin markets. The company’s core revenue model revolves around manufacturing and selling high-performance inks, including sheet-fed offset, UV, gravure, and flexographic inks, as well as metal paints and aqueous varnishes. Additionally, it supplies synthetic resins for printing, painting, and adhesives, catering to industrial and commercial printing applications. Beyond inks, T&K Toka engages in trading printing machines, precision dispersion products, and related equipment, enhancing its diversified revenue streams. The company serves both domestic and international markets, leveraging its long-standing expertise since its founding in 1947. Positioned as a niche player in the specialty chemicals sector, T&K Toka competes on product quality, technical innovation, and reliability, targeting industries that demand precision and durability in printing solutions. Its market position is reinforced by its integrated operations, from R&D to distribution, allowing it to adapt to evolving industry trends such as eco-friendly inks and digital printing advancements.

Revenue Profitability And Efficiency

In FY 2023, T&K Toka reported revenue of ¥43.7 billion, with net income of ¥1.1 billion, reflecting a net margin of approximately 2.5%. Operating cash flow stood at ¥2.1 billion, indicating stable cash generation. Capital expenditures of ¥1.3 billion suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending relative to its cash flow.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥48.81 underscores its earnings capacity, supported by a diversified product portfolio. With a beta of 0.585, T&K Toka exhibits lower volatility compared to the broader market, aligning with its steady industrial demand profile. The balance between reinvestment and profitability highlights its focus on sustainable growth rather than aggressive expansion.

Balance Sheet And Financial Health

T&K Toka’s balance sheet shows ¥6.5 billion in cash and equivalents against total debt of ¥5.8 billion, indicating a conservative leverage position. The manageable debt level, coupled with positive operating cash flow, suggests financial stability. The company’s liquidity position provides flexibility for strategic initiatives or weathering cyclical downturns in the printing industry.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand for printing solutions, with potential upside from international expansion. A dividend of ¥40 per share reflects a commitment to shareholder returns, though the payout ratio remains modest, allowing room for reinvestment. Future growth may hinge on innovation in eco-friendly products and capturing emerging market opportunities.

Valuation And Market Expectations

With a market capitalization of ¥31.7 billion, T&K Toka trades at a P/E multiple reflective of its niche market position. Investors likely value its stable cash flows and specialized expertise, though broader sector trends and input cost pressures could influence valuation. The low beta suggests it is perceived as a defensive holding within the materials sector.

Strategic Advantages And Outlook

T&K Toka’s strengths lie in its technical expertise, long-term industry relationships, and diversified product mix. Challenges include competition from global ink manufacturers and fluctuating raw material costs. The outlook remains cautiously optimistic, with opportunities in sustainable printing solutions and operational efficiency gains driving potential upside.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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