investorscraft@gmail.com

Intrinsic Value of Yasuhara Chemical Co.,Ltd. (4957.T)

Previous Close¥807.00
Intrinsic Value
Upside potential
Previous Close
¥807.00

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

Yasuhara Chemical Co., Ltd. operates as a specialized chemical manufacturer, focusing on terpene-derived resins and related products. The company serves diverse industries, including adhesives, paints, fragrances, and construction, leveraging its expertise in terpene chemistry. Its product portfolio includes terpene phenolic resins, hydrogenated terpenes, and low-molecular-weight polyethylene waxes, catering to niche applications in food packaging, automotive, and electronics. Yasuhara Chemical maintains a strong domestic presence in Japan, supported by its vertically integrated production capabilities and long-standing industry relationships. The company’s focus on high-performance, environmentally friendly resins positions it competitively in the specialty chemicals sector, though it faces competition from larger global players. Its market position is reinforced by consistent R&D investments and a reputation for quality, though its growth is somewhat constrained by its regional concentration.

Revenue Profitability And Efficiency

In FY 2024, Yasuhara Chemical reported revenue of JPY 13.2 billion, with net income of JPY 583 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 767 million, indicating efficient working capital management. Capital expenditures of JPY 680 million suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 61.5 highlights its ability to generate earnings despite operating in a competitive and cyclical industry. With a beta of 0.185, Yasuhara Chemical exhibits lower volatility compared to the broader market, suggesting resilience in earnings stability. Its capital efficiency is supported by a focus on high-margin specialty products, though its regional concentration may limit scalability.

Balance Sheet And Financial Health

Yasuhara Chemical’s balance sheet shows JPY 5.3 billion in cash and equivalents against JPY 4.9 billion in total debt, indicating a manageable leverage position. The company’s liquidity appears robust, with sufficient cash reserves to cover short-term obligations. Its conservative financial structure aligns with its steady, low-risk business model.

Growth Trends And Dividend Policy

Growth trends remain moderate, reflecting the mature nature of its core markets. The company pays a dividend of JPY 12 per share, signaling a commitment to shareholder returns despite its smaller scale. Future growth may depend on expanding into higher-growth applications or geographic markets.

Valuation And Market Expectations

With a market capitalization of JPY 7.6 billion, Yasuhara Chemical trades at a valuation reflective of its niche positioning and steady performance. Investors likely view it as a stable, low-beta holding within the specialty chemicals sector, though its growth prospects are tempered by its regional focus.

Strategic Advantages And Outlook

Yasuhara Chemical’s strategic advantages lie in its specialized product offerings and strong domestic reputation. The outlook remains stable, with potential upside from innovation in sustainable resins or expansion into adjacent markets. However, global competition and input cost volatility pose ongoing risks.

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