investorscraft@gmail.com

Intrinsic ValueOAT Agrio Co., Ltd. (4979.T)

Previous Close¥2,125.00
Intrinsic Value
Upside potential
Previous Close
¥2,125.00

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

OAT Agrio Co., Ltd. operates in the agricultural inputs sector, specializing in the research, development, and sale of agrochemicals and fertilizers. The company’s core revenue model is driven by its plant protection products and biostimulants, which cater to Japan’s agricultural industry. With a legacy dating back to 1950, OAT Agrio has established itself as a trusted provider of crop solutions, leveraging its expertise in pesticide registration and formulation development. The company’s market position is reinforced by its integrated approach, combining drug discovery, biological evaluation, and product commercialization. Operating in a highly regulated and competitive sector, OAT Agrio differentiates itself through innovation and a focus on sustainable agricultural practices. Its rebranding in 2014 reflects a strategic shift toward agribusiness, aligning with global trends in food security and environmental stewardship. The company’s headquarters in Tokyo positions it at the heart of Japan’s agricultural economy, enabling close collaboration with local farmers and distributors.

Revenue Profitability And Efficiency

OAT Agrio reported revenue of JPY 29.8 billion for the fiscal year ending December 2024, with net income of JPY 2.1 billion, reflecting a net margin of approximately 7%. The company’s diluted EPS stood at JPY 201.79, indicating solid profitability. Operating cash flow was JPY 3.8 billion, while capital expenditures were modest at JPY -485 million, suggesting efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income and operating cash flow. With an operating cash flow of JPY 3.8 billion and limited capital expenditures, OAT Agrio demonstrates effective capital efficiency. Its focus on high-margin agrochemicals and biostimulants contributes to stable earnings, supported by a disciplined approach to R&D and product commercialization.

Balance Sheet And Financial Health

OAT Agrio maintains a balanced financial position, with JPY 4.8 billion in cash and equivalents against total debt of JPY 10.9 billion. The company’s leverage appears manageable, given its stable cash flow generation. Its liquidity position is adequate, with cash reserves covering nearly half of its total debt, providing flexibility for operational and strategic needs.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s agricultural sector, with potential upside from innovation in sustainable crop solutions. OAT Agrio’s dividend policy reflects a commitment to shareholder returns, with a dividend per share of JPY 55. While growth may be moderate, the company’s focus on high-value products and regulatory expertise positions it for steady expansion.

Valuation And Market Expectations

With a market capitalization of JPY 20.6 billion and a beta of 0.24, OAT Agrio is perceived as a low-volatility investment. The company’s valuation metrics suggest a conservative market outlook, aligning with its niche focus and stable earnings profile. Investors likely value its defensive positioning in the agricultural inputs sector.

Strategic Advantages And Outlook

OAT Agrio’s strategic advantages include its deep industry expertise, integrated R&D capabilities, and strong regulatory compliance. The company is well-positioned to capitalize on trends in sustainable agriculture and food security. Its outlook remains stable, supported by a resilient business model and a focus on innovation in agrochemicals and biostimulants.

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