Previous Close | ¥807.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |