investorscraft@gmail.com

Intrinsic ValueS.T. Corporation (4951.T)

Previous Close¥1,528.00
Intrinsic Value
Upside potential
Previous Close
¥1,528.00

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

S.T. Corporation operates in the consumer defensive sector, specializing in household and personal care products with a diversified portfolio across air fresheners, deodorizers, mothproofing agents, disposable warmers, and home care solutions. The company leverages well-established brands such as Shoshu-Riki, SHALDAN, and Drypet to cater to domestic and international markets, emphasizing functionality and niche applications like home nursing care. Its market position is reinforced by a long-standing presence since 1948, with a focus on innovation and brand loyalty in Japan's competitive household products segment. The company’s revenue model relies on repeat purchases of essential goods, ensuring stable demand despite economic cycles. While it faces competition from global giants, S.T. Corporation differentiates through localized product offerings and a strong distribution network, particularly in Japan. The shift toward eco-friendly and convenience-driven products presents growth opportunities, though reliance on the domestic market may limit scalability compared to multinational peers.

Revenue Profitability And Efficiency

In FY2024, S.T. Corporation reported revenue of ¥44.5 billion, with net income of ¥1.3 billion, reflecting a modest net margin of approximately 2.9%. Operating cash flow stood at ¥1.6 billion, though capital expenditures of ¥843 million indicate ongoing investments. The company’s efficiency metrics suggest room for improvement, particularly in optimizing cost structures to enhance profitability in a competitive landscape.

Earnings Power And Capital Efficiency

The diluted EPS of ¥57.19 underscores the company’s ability to generate earnings despite thin margins. With minimal total debt of ¥593 million against cash reserves of ¥13.7 billion, S.T. Corporation maintains a conservative capital structure, prioritizing financial stability over aggressive leverage. This approach supports steady returns but may limit growth acceleration without external financing.

Balance Sheet And Financial Health

The balance sheet remains robust, with cash and equivalents covering total debt by over 23x, signaling strong liquidity. Low leverage and a debt-free operational profile reduce financial risk, though the high cash balance could be deployed more effectively to drive shareholder value or strategic acquisitions.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with limited visibility on expansion beyond core markets. The dividend per share of ¥44 reflects a commitment to shareholder returns, though yield sustainability depends on stabilizing profitability. The lack of explicit growth catalysts suggests a focus on maintaining market share rather than disruptive innovation.

Valuation And Market Expectations

At a market cap of ¥31.4 billion, the company trades at a P/E of approximately 24.6x, aligning with sector averages. The low beta of 0.158 indicates minimal volatility, appealing to defensive investors. Market expectations likely center on steady cash flows rather than outsized growth, given the mature industry dynamics.

Strategic Advantages And Outlook

S.T. Corporation’s entrenched brand portfolio and operational prudence provide resilience, but reliance on Japan’s saturated market poses long-term challenges. Strategic initiatives to expand internationally or diversify into higher-margin segments could unlock value, though execution risks remain. The outlook remains neutral, with stability prioritized over transformative growth.

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