investorscraft@gmail.com

Intrinsic ValueBP Castrol K.K. (5015.T)

Previous Close¥925.00
Intrinsic Value
Upside potential
Previous Close
¥925.00

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

BP Castrol K.K. operates as a key player in Japan’s automotive lubricants market, specializing in high-performance oils and fluids under the globally recognized BP and Castrol brands. The company serves a diversified customer base, including car shops, home centers, tire shops, and automobile maintenance providers, leveraging its strong distribution network and brand equity. Its product portfolio spans gasoline and diesel engine oils, gear oils, ATF fluids, and car care solutions, catering to both consumer and commercial automotive needs. Positioned within the competitive oil and gas refining sector, BP Castrol K.K. benefits from its affiliation with Castrol Limited, a subsidiary of BP, which provides technological expertise and global supply chain advantages. The company’s market position is reinforced by its focus on quality and reliability, critical in Japan’s demanding automotive aftermarket. While facing competition from domestic and international lubricant manufacturers, BP Castrol K.K. maintains a niche through brand loyalty and specialized product offerings tailored to Japan’s automotive maintenance ecosystem.

Revenue Profitability And Efficiency

BP Castrol K.K. reported revenue of ¥13.65 billion for FY 2024, with net income of ¥932.5 million, reflecting a net margin of approximately 6.8%. The company’s diluted EPS stood at ¥40.62, indicating stable profitability. Operating cash flow was ¥516.6 million, while capital expenditures were modest at ¥79.6 million, suggesting disciplined capital allocation and efficient operational management.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its strong brand and distribution network. With no reported debt and a cash position of ¥148.2 million, BP Castrol K.K. maintains a conservative capital structure. Its ability to generate positive operating cash flow underscores efficient working capital management and sustainable profitability in a competitive market.

Balance Sheet And Financial Health

BP Castrol K.K. exhibits a robust balance sheet with no debt and ¥148.2 million in cash and equivalents. This debt-free position enhances financial flexibility and reduces risk. The company’s equity-driven structure and healthy liquidity position it well to navigate market fluctuations and invest in growth opportunities as needed.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s automotive aftermarket, with steady demand for lubricants and maintenance products. BP Castrol K.K. has a shareholder-friendly dividend policy, distributing ¥42 per share, reflecting a commitment to returning capital. However, growth may be tempered by market saturation and competition, requiring innovation and cost management to sustain margins.

Valuation And Market Expectations

With a market capitalization of ¥19.15 billion, BP Castrol K.K. trades at a P/E ratio of approximately 20.5x, based on its diluted EPS. The low beta of 0.161 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely hinge on stable demand for automotive lubricants and the company’s ability to maintain pricing power.

Strategic Advantages And Outlook

BP Castrol K.K. benefits from its strong brand association, global backing from BP, and a focused product lineup. The outlook remains stable, supported by recurring demand for automotive maintenance products. Strategic priorities may include expanding product innovation and optimizing distribution to sustain competitiveness in Japan’s mature lubricants market.

Sources

Company filings, market data

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