investorscraft@gmail.com

Intrinsic ValueShowa Chemical Industry Co., Ltd. (4990.T)

Previous Close¥515.00
Intrinsic Value
Upside potential
Previous Close
¥515.00

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

Showa Chemical Industry Co., Ltd. operates in the specialty chemicals sector, specializing in diatomite and perlite filter aids under its Radiolite and Topco brands. These products are critical for liquid and gas filtration across industries such as food and beverage, pharmaceuticals, and water treatment. The company also supplies functional additives for coatings, agricultural chemicals, and industrial applications, leveraging its expertise in mineral processing. Headquartered in Tokyo and founded in 1930, Showa Chemical has established a niche presence in Japan and China, serving industrial clients with high-purity filtration solutions. Its market position is reinforced by proprietary technologies and a reputation for reliability in demanding filtration processes. While the company operates in a competitive global market, its focus on specialized applications and regional distribution networks provides stability. However, its growth potential may be constrained by limited geographic diversification and reliance on industrial demand cycles.

Revenue Profitability And Efficiency

For FY 2024, Showa Chemical reported revenue of JPY 9.2 billion, with net income of JPY 584 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 826 million, supported by efficient working capital management. Capital expenditures were JPY 220 million, indicating restrained reinvestment relative to cash generation. The company maintains a disciplined cost structure, though its margins are influenced by raw material costs and industrial demand fluctuations.

Earnings Power And Capital Efficiency

Showa Chemical’s diluted EPS of JPY 55.11 underscores its ability to generate earnings despite its small scale. The company’s capital efficiency is adequate, with operating cash flow covering capital expenditures comfortably. However, its reliance on industrial markets limits earnings volatility, and its low beta (0.225) suggests relative insulation from broader market swings. The balance between debt and cash reserves will be critical for sustaining profitability.

Balance Sheet And Financial Health

The company holds JPY 3.15 billion in cash and equivalents against total debt of JPY 3.21 billion, indicating a balanced but leveraged position. Its net debt is minimal, providing flexibility, though the debt load could constrain aggressive expansion. The liquidity position appears stable, with sufficient cash to meet near-term obligations and moderate capital needs.

Growth Trends And Dividend Policy

Showa Chemical’s growth is tied to industrial demand, with limited recent expansion. The dividend payout of JPY 6 per share reflects a conservative but shareholder-friendly policy, aligning with its stable cash flows. Future growth may depend on technological advancements or geographic diversification, though the company has not signaled major strategic shifts.

Valuation And Market Expectations

With a market cap of JPY 4.97 billion, the company trades at a modest valuation, reflecting its niche position and steady but unspectacular growth prospects. Investors likely view it as a stable, low-beta holding in the specialty chemicals sector, with limited upside unless operational or market conditions improve.

Strategic Advantages And Outlook

Showa Chemical’s strengths lie in its specialized filtration products and long-standing industry relationships. However, its outlook is tempered by reliance on industrial cycles and regional concentration. Strategic initiatives to expand into higher-growth applications or markets could enhance its position, but current operations suggest a steady, low-risk profile.

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