Previous Close | ¥2,060.00 |
Intrinsic Value | ¥2,376.71 |
Upside potential | +15% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |