investorscraft@gmail.com

Intrinsic Value of Sec Carbon, Limited (5304.T)

Previous Close¥2,060.00
Intrinsic Value
Upside potential
Previous Close
¥2,060.00

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

Sec Carbon, Limited operates in the specialty chemicals sector, specializing in high-performance graphite electrodes and carbon-based materials critical for steelmaking, aluminum smelting, and advanced industrial applications. The company’s core revenue model hinges on supplying durable, high-purity graphite products to global manufacturers, particularly in steel and aluminum production, where its electrodes enhance furnace efficiency. Its diversified portfolio also serves semiconductor, aerospace, and electrochemical industries, reinforcing its role as a niche supplier of precision-engineered carbon solutions. With a presence in approximately 40 countries, Sec Carbon leverages its long-standing expertise and technical know-how to maintain a competitive edge in markets demanding stringent material specifications. The company’s SK-B cathode blocks and fine powders further diversify its revenue streams, catering to battery and metallurgic applications. While it faces competition from larger chemical conglomerates, its focus on high-margin specialty products and global distribution network positions it as a resilient player in the carbon and graphite materials segment.

Revenue Profitability And Efficiency

In FY 2024, Sec Carbon reported revenue of JPY 37.3 billion, with net income of JPY 7.3 billion, reflecting a robust net margin of approximately 19.6%. The company’s operating cash flow stood at JPY 7.8 billion, supported by efficient working capital management. Capital expenditures of JPY 3.2 billion indicate ongoing investments in production capabilities, aligning with its focus on high-value industrial applications.

Earnings Power And Capital Efficiency

Sec Carbon demonstrates strong earnings power, with diluted EPS of JPY 359.14, underscoring its ability to convert revenue into shareholder returns. The company’s minimal total debt of JPY 1 million highlights a conservative capital structure, while its JPY 22.3 billion cash reserve provides flexibility for strategic initiatives or further investments in high-growth segments like battery materials.

Balance Sheet And Financial Health

The company’s balance sheet is exceptionally healthy, with cash and equivalents exceeding total debt by a wide margin. This low-leverage position, combined with consistent operating cash flow generation, ensures financial stability and reduces vulnerability to macroeconomic volatility. The negligible debt burden allows Sec Carbon to prioritize organic growth and shareholder returns without liquidity constraints.

Growth Trends And Dividend Policy

Sec Carbon’s growth is tied to global steel and aluminum demand, with potential upside from emerging battery and semiconductor applications. The company paid a dividend of JPY 100 per share, signaling a commitment to returning capital to shareholders. Its ability to sustain dividends will depend on maintaining profitability in cyclical end markets and expanding into higher-margin specialty products.

Valuation And Market Expectations

With a market capitalization of JPY 38.1 billion, Sec Carbon trades at a P/E multiple of approximately 5.2x based on FY 2024 earnings. The negative beta of -0.214 suggests low correlation with broader market movements, possibly reflecting its niche industrial focus. Investors likely value its stable cash flows and exposure to long-term trends in electrification and advanced materials.

Strategic Advantages And Outlook

Sec Carbon’s strategic advantages include deep technical expertise, a global customer base, and a diversified product portfolio. The outlook remains cautiously optimistic, with growth opportunities in battery materials and semiconductor applications offsetting cyclical risks in traditional steelmaking markets. Its strong balance sheet positions it well to navigate industry fluctuations while capitalizing on high-value niche opportunities.

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