investorscraft@gmail.com

Intrinsic ValueSoken Chemical & Engineering Co., Ltd. (4972.T)

Previous Close¥2,819.00
Intrinsic Value
Upside potential
Previous Close
¥2,819.00

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

Soken Chemical & Engineering Co., Ltd. operates as a specialized chemical manufacturer, focusing on high-performance adhesives, functional polymers, and fine particles tailored for industrial and consumer applications. The company serves diverse sectors, including IT devices, automotive, electronics, and construction, leveraging its expertise in acrylic pressure-sensitive adhesives and specialty coatings. Its products, such as double-sided tapes and LCD light diffusion agents, are critical in enhancing product performance across multiple industries. Soken Chemical maintains a strong presence in Japan and China, with a growing international footprint, positioning itself as a niche player in advanced material solutions. The firm’s innovation in organic conductive materials and nanoimprinting technologies further strengthens its competitive edge in high-growth segments like renewable energy and display manufacturing. By catering to both industrial and household markets, Soken Chemical balances cyclical demand with stable revenue streams, reinforcing its resilience in volatile economic conditions.

Revenue Profitability And Efficiency

In FY 2024, Soken Chemical reported revenue of ¥41.3 billion, with net income reaching ¥2.6 billion, reflecting a steady operational performance. The company’s diluted EPS stood at ¥317.7, supported by disciplined cost management and product mix optimization. Operating cash flow was robust at ¥6.4 billion, though capital expenditures of ¥2.4 billion indicate ongoing investments in production capabilities and R&D.

Earnings Power And Capital Efficiency

Soken Chemical demonstrates solid earnings power, with its net income margin approximating 6.4%. The firm’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market capitalization, underscoring effective asset utilization. Its low beta of 0.29 suggests stable earnings with limited sensitivity to broader market fluctuations.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with ¥7.6 billion in cash and equivalents against total debt of ¥4.3 billion, indicating a healthy liquidity position. Its net cash position provides flexibility for strategic initiatives, while moderate leverage ensures financial stability. The absence of aggressive debt accumulation aligns with its low-risk profile.

Growth Trends And Dividend Policy

Soken Chemical’s growth is driven by demand for advanced adhesives and functional materials in electronics and automotive sectors. The firm’s dividend payout of ¥125 per share reflects a commitment to shareholder returns, supported by consistent profitability. Future expansion may hinge on technological advancements and penetration into emerging markets.

Valuation And Market Expectations

With a market capitalization of ¥25.3 billion, the company trades at a moderate valuation, reflecting its niche market position and stable earnings. Investors likely price in steady growth, given its specialization in high-margin chemical solutions and low cyclical exposure compared to broader industrial peers.

Strategic Advantages And Outlook

Soken Chemical’s strategic advantages lie in its proprietary adhesive technologies and diversified industrial applications. The outlook remains positive, supported by sustained demand for electronic materials and potential gains from renewable energy trends. However, reliance on regional markets and raw material costs could pose challenges.

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