investorscraft@gmail.com

Intrinsic ValueFuji Latex Co., Ltd. (5199.T)

Previous Close¥2,017.00
Intrinsic Value
Upside potential
Previous Close
¥2,017.00

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

Fuji Latex Co., Ltd. operates in the specialty chemicals sector, focusing on motion control devices and healthcare products. The company generates revenue through the design, development, and sale of industrial shock absorbers, rotary dampers, and vane dampers, catering to machinery and consumer product manufacturers. Its healthcare segment includes condoms, probe covers, and medical balloons, serving both domestic and niche international markets. Fuji Latex holds a specialized position in Japan’s industrial components market, leveraging its expertise in rubber and plastic-based solutions. The company’s diversified product portfolio allows it to mitigate sector-specific risks while maintaining steady demand from industrial and medical clients. Its long-standing presence since 1949 underscores its reliability, though competition from global manufacturers poses challenges. Fuji Latex’s market positioning is reinforced by its technical proficiency in damping solutions and its established distribution network in Japan.

Revenue Profitability And Efficiency

In FY 2024, Fuji Latex reported revenue of ¥7.51 billion, with net income of ¥290 million, reflecting modest profitability. The diluted EPS stood at ¥227.91, indicating stable earnings per share. Operating cash flow was ¥211 million, while capital expenditures totaled ¥116 million, suggesting disciplined reinvestment. The company’s ability to maintain positive cash flow despite a competitive landscape highlights its operational efficiency.

Earnings Power And Capital Efficiency

Fuji Latex’s earnings power is supported by its dual revenue streams from industrial and healthcare products. The company’s capital efficiency is evident in its ability to generate operating cash flow exceeding capital expenditures. However, its net income margin of approximately 3.9% indicates room for improvement in cost management or pricing strategies to enhance profitability.

Balance Sheet And Financial Health

Fuji Latex holds ¥1.70 billion in cash and equivalents, against total debt of ¥5.50 billion, reflecting a leveraged balance sheet. The debt load may constrain financial flexibility, though its stable cash flow generation provides some mitigation. Investors should monitor debt servicing capabilities, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, with no explicit guidance on expansion initiatives. Fuji Latex paid a dividend of ¥78 per share, signaling a commitment to shareholder returns. Future growth may depend on innovation in its core product lines or geographic expansion beyond Japan.

Valuation And Market Expectations

With a market cap of ¥2.33 billion, Fuji Latex trades at a P/E ratio of approximately 8.0, suggesting modest market expectations. The negative beta of -0.455 implies low correlation with broader market movements, potentially appealing to defensive investors.

Strategic Advantages And Outlook

Fuji Latex’s strategic advantages lie in its niche expertise and diversified product base. However, its outlook is tempered by high debt and limited scale. Success will hinge on optimizing operational efficiency and exploring new markets, particularly in healthcare, where demand for specialized latex products remains resilient.

Sources

Company filings, Tokyo Stock Exchange 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