investorscraft@gmail.com

Intrinsic ValueC.Uyemura & Co.,Ltd. (4966.T)

Previous Close¥17,860.00
Intrinsic Value
Upside potential
Previous Close
¥17,860.00

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

C.Uyemura & Co., Ltd. operates as a specialized chemical company with a legacy dating back to 1848, focusing on surface finishing solutions. The company’s core revenue streams derive from its four segments: Surface Finishing Materials, Surface Finishing Machinery, Plating Job, and Real Estate Rental. It serves industries requiring high-precision plating, including electronics (PWBs and aluminum magnetic disks) and industrial applications, leveraging its expertise in plating chemicals and machinery. The Real Estate Rental segment provides additional stability through office and apartment rentals. Uyemura holds a niche position in Japan’s specialty chemicals sector, with international operations enhancing its market reach. Its long-standing reputation and diversified segment approach mitigate cyclical risks while supporting steady demand from advanced manufacturing sectors.

Revenue Profitability And Efficiency

For FY 2024, Uyemura reported revenue of ¥80.3 billion, with net income of ¥10.9 billion, reflecting a robust net margin of approximately 13.6%. Operating cash flow stood at ¥12.4 billion, supported by efficient operations and moderate capital expenditures of ¥2.3 billion. The company’s profitability metrics indicate disciplined cost management and stable demand for its high-margin surface finishing solutions.

Earnings Power And Capital Efficiency

Uyemura’s diluted EPS of ¥673.41 underscores its earnings strength, driven by its specialized product portfolio and operational efficiency. The company’s capital allocation prioritizes maintaining high cash reserves (¥38.2 billion) against minimal debt (¥1.3 billion), ensuring flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

The balance sheet remains solid, with cash and equivalents covering total debt by a wide margin. A debt-to-equity ratio near zero reflects conservative leverage, while ¥38.2 billion in liquidity provides ample buffer for cyclical downturns or growth initiatives. The real estate segment further diversifies asset quality.

Growth Trends And Dividend Policy

Uyemura’s growth is tied to industrial demand for precision plating, with steady performance across segments. The company pays a dividend of ¥280 per share, signaling a commitment to shareholder returns. Its low payout ratio suggests room for future increases or reinvestment in high-return projects.

Valuation And Market Expectations

At a market cap of ¥149.7 billion, Uyemura trades at a P/E of ~13.7x (based on FY 2024 EPS), aligning with its stable earnings profile and niche market position. The beta of 0.937 indicates lower volatility relative to the broader market, appealing to risk-averse investors.

Strategic Advantages And Outlook

Uyemura’s competitive edge lies in its technical expertise, long-term client relationships, and diversified revenue streams. The outlook remains stable, supported by demand for advanced surface finishing in electronics and industrial applications. Strategic focus on R&D and international expansion could drive incremental growth.

Sources

Company filings, Tokyo Stock Exchange disclosures

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