investorscraft@gmail.com

Intrinsic ValueToyo Drilube Co., Ltd. (4976.T)

Previous Close¥1,502.00
Intrinsic Value
Upside potential
Previous Close
¥1,502.00

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

Toyo Drilube Co., Ltd. operates in the specialty chemicals sector, specializing in the development, manufacturing, and sale of solid film lubricants and functional coating agents. The company’s core products, formulated with advanced materials like molybdenum disulfide and fluorine resin, cater to high-performance applications in automotive, optical, electronics, and office automation industries. Its proprietary coating technologies enhance durability and efficiency, positioning Toyo Drilube as a niche player in precision lubrication solutions. With a strong domestic presence in Japan and expanding international exports, the company serves industrial clients requiring specialized surface treatments. Its market position is reinforced by decades of expertise in chemical formulations and a reputation for reliability in demanding applications. While competition exists from global lubricant manufacturers, Toyo Drilube differentiates itself through tailored solutions and technical support, securing long-term partnerships with key industrial customers.

Revenue Profitability And Efficiency

Toyo Drilube reported revenue of JPY 4.70 billion for FY 2024, with net income of JPY 617 million, reflecting a stable profitability margin. The company’s operating cash flow of JPY 1.40 billion underscores efficient working capital management, while capital expenditures of JPY -880.7 million indicate disciplined reinvestment in production capabilities. These metrics suggest a balanced approach to growth and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 466 demonstrates solid earnings power relative to its market capitalization. With robust operating cash flow covering capital expenditures, Toyo Drilube maintains capital efficiency, prioritizing sustainable returns over aggressive expansion. Its low beta of 0.322 further indicates resilience to market volatility, supported by steady demand for its specialized lubricants.

Balance Sheet And Financial Health

Toyo Drilube’s balance sheet remains healthy, with JPY 4.61 billion in cash and equivalents against total debt of JPY 775.5 million, reflecting a strong liquidity position. The conservative leverage ratio and ample cash reserves provide flexibility for strategic initiatives or economic downturns, reinforcing financial stability.

Growth Trends And Dividend Policy

The company’s growth is driven by steady demand in core industrial sectors, though its modest market cap suggests a focus on niche markets. A dividend per share of JPY 72 indicates a shareholder-friendly policy, aligning with its stable cash generation. Future growth may hinge on international expansion and technological advancements in lubricant formulations.

Valuation And Market Expectations

With a market cap of JPY 4.61 billion, Toyo Drilube trades at a moderate valuation, reflecting its specialized but limited market reach. Investors likely value its consistent profitability and low volatility, though broader sector trends and R&D innovations could influence long-term expectations.

Strategic Advantages And Outlook

Toyo Drilube’s strategic advantages lie in its technical expertise and established customer relationships. The outlook remains stable, supported by demand for high-performance lubricants, though global supply chain dynamics and competition pose risks. Continued focus on R&D and operational efficiency will be critical to maintaining its market position.

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