investorscraft@gmail.com

Intrinsic ValueMORESCO Corporation (5018.T)

Previous Close¥1,892.00
Intrinsic Value
Upside potential
Previous Close
¥1,892.00

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

MORESCO Corporation operates in the specialty chemicals sector, focusing on high-performance lubricants, functional fluids, and adhesives tailored for industrial applications. The company serves diverse industries, including automotive, electronics, construction, and aerospace, leveraging its expertise in synthetic lubricants and chemical solutions. Its product portfolio includes vacuum pump oils, heat-conducting media, and wastewater-treatment equipment, positioning it as a niche player with technical differentiation. MORESCO’s market position is reinforced by its long-standing relationships with industrial clients and its ability to provide customized solutions for demanding environments. The company’s focus on R&D and testing services further enhances its competitive edge in Japan and select international markets. While it faces competition from global chemical giants, its specialization in high-value applications provides resilience against commoditization pressures.

Revenue Profitability And Efficiency

MORESCO reported revenue of JPY 34.4 billion in FY2025, with net income of JPY 1.0 billion, reflecting a net margin of approximately 2.9%. Operating cash flow stood at JPY 2.8 billion, supported by stable working capital management. Capital expenditures of JPY 1.1 billion indicate ongoing investments in production capabilities, though the company maintains moderate capital intensity relative to its revenue base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 110.46 underscores its earnings capacity, though profitability is tempered by input cost volatility and competitive pricing. Return metrics are influenced by its asset-light model, with cash flow from operations covering capital expenditures comfortably. MORESCO’s focus on high-margin specialty products helps mitigate cyclical pressures in industrial demand.

Balance Sheet And Financial Health

MORESCO’s balance sheet shows JPY 5.5 billion in cash against JPY 5.1 billion in total debt, indicating a conservative leverage profile. Liquidity appears adequate, with cash reserves covering short-term obligations. The company’s financial health is stable, supported by consistent cash generation and manageable debt levels.

Growth Trends And Dividend Policy

Growth has been steady but modest, aligned with industrial demand cycles. The dividend payout of JPY 45 per share suggests a shareholder-friendly policy, with a yield likely in line with sector peers. Future growth may hinge on expansion into higher-growth adjacencies or international markets.

Valuation And Market Expectations

At a market cap of JPY 11.0 billion, MORESCO trades at a P/E multiple reflective of its niche positioning and moderate growth prospects. The low beta of 0.218 implies lower volatility relative to the broader market, typical for stable industrial suppliers.

Strategic Advantages And Outlook

MORESCO’s strengths lie in its technical expertise and diversified industrial clientele. Challenges include exposure to raw material costs and limited scale versus global competitors. The outlook remains stable, with opportunities in eco-friendly lubricants and advanced materials driving incremental growth.

Sources

Company filings, market data

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