investorscraft@gmail.com

Intrinsic ValueKumiai Chemical Industry Co., Ltd. (4996.T)

Previous Close¥703.00
Intrinsic Value
Upside potential
Previous Close
¥703.00

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

Kumiai Chemical Industry Co., Ltd. operates as a specialized agrochemical manufacturer, focusing on herbicides, fungicides, and microbial pesticides, alongside fine chemicals used in industrial applications. The company serves a global market, distributing products across approximately 50 countries, with a strong domestic presence in Japan. Its diversified product portfolio positions it as a key player in the agricultural inputs sector, catering to both crop protection and industrial chemical needs. Kumiai Chemical leverages its long-standing expertise in chemical synthesis and formulation to maintain competitive differentiation. The company’s strategic focus on R&D and regulatory compliance ensures its products meet evolving agricultural and industrial demands. While facing competition from global agrochemical giants, Kumiai Chemical maintains a niche through specialized offerings and regional market penetration.

Revenue Profitability And Efficiency

In FY 2024, Kumiai Chemical reported revenue of ¥161.0 billion, with net income of ¥13.6 billion, reflecting a net margin of approximately 8.4%. The diluted EPS stood at ¥112.94, indicating stable profitability. However, operating cash flow was negative at ¥-16.7 billion, likely due to working capital adjustments or timing differences in receivables and payables.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its agrochemical segment, which drives the majority of revenue. Capital expenditures of ¥-9.0 billion suggest ongoing investments in production capacity or R&D, though the negative operating cash flow raises questions about short-term liquidity management. Further analysis of segmental margins would clarify capital allocation efficiency.

Balance Sheet And Financial Health

Kumiai Chemical’s balance sheet shows ¥27.4 billion in cash and equivalents against total debt of ¥74.3 billion, indicating moderate leverage. The debt-to-equity ratio appears manageable given the company’s stable earnings, but the negative operating cash flow warrants monitoring for liquidity risks, especially in a cyclical industry.

Growth Trends And Dividend Policy

The company’s growth is tied to global agricultural demand and regulatory trends favoring sustainable agrochemicals. A dividend of ¥34 per share suggests a commitment to shareholder returns, though payout sustainability depends on cash flow stabilization. Expansion into high-growth regions could offset mature market saturation.

Valuation And Market Expectations

With a market cap of ¥92.9 billion and a beta of 0.45, Kumiai Chemical is perceived as a lower-volatility stock in the materials sector. The valuation reflects steady but modest growth expectations, aligned with its niche market positioning and cyclical industry dynamics.

Strategic Advantages And Outlook

Kumiai Chemical’s strengths lie in its specialized product portfolio and longstanding industry relationships. Challenges include regulatory pressures and competition from larger agrochemical firms. The outlook hinges on its ability to innovate in sustainable crop solutions while maintaining financial discipline.

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