investorscraft@gmail.com

Intrinsic ValueToyo Tanso Co., Ltd. (5310.T)

Previous Close¥5,400.00
Intrinsic Value
Upside potential
Previous Close
¥5,400.00

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

Toyo Tanso Co., Ltd. is a specialized manufacturer of high-performance carbon materials, serving critical industries such as semiconductors, renewable energy, automotive, and industrial applications. The company’s product portfolio includes isotropic graphite, carbon-carbon composites, and advanced coatings like PERMA-FOIL and PERMA KOTE, which are essential for high-temperature and chemically resistant environments. Its expertise in machining and surface treatment further enhances its value proposition, positioning it as a key supplier in precision-driven sectors. Toyo Tanso operates in a niche but growing market, where demand for high-purity graphite and composite materials is driven by advancements in semiconductor manufacturing and green energy technologies. The company’s international presence and technical capabilities provide a competitive edge, though it faces competition from global material science firms. Its focus on R&D and customization allows it to maintain strong relationships with industrial clients, reinforcing its reputation for reliability and innovation in carbon-based solutions.

Revenue Profitability And Efficiency

Toyo Tanso reported revenue of ¥53.1 billion for FY 2024, with net income of ¥9.96 billion, reflecting a healthy net margin of approximately 18.8%. The company generated ¥9.49 billion in operating cash flow, though capital expenditures of ¥6.71 billion indicate significant reinvestment in production capabilities. Its capital-light model is evident in its zero-debt balance sheet, supporting financial flexibility.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥474.91 underscores its earnings strength, supported by efficient operations and high-margin specialty products. With no debt and ¥16 billion in cash reserves, Toyo Tanso maintains robust capital efficiency, enabling sustained R&D and strategic investments without leveraging its balance sheet.

Balance Sheet And Financial Health

Toyo Tanso’s financial health is solid, with no debt and ¥16 billion in cash and equivalents. This conservative capital structure provides resilience against market volatility. The company’s strong liquidity position allows for opportunistic investments or shareholder returns, though its capex intensity suggests a focus on organic growth.

Growth Trends And Dividend Policy

Growth is likely driven by demand for semiconductor and renewable energy materials, though specific historical trends are unavailable. The company pays a dividend of ¥120 per share, indicating a commitment to shareholder returns, albeit with a moderate yield given its current valuation. Future growth may hinge on technological adoption in key end markets.

Valuation And Market Expectations

With a market cap of ¥85.6 billion and a beta of 0.246, Toyo Tanso is perceived as a low-volatility industrial player. Its valuation reflects expectations of steady demand for its high-purity carbon products, though investor sentiment may be tempered by niche market exposure and cyclical industry dynamics.

Strategic Advantages And Outlook

Toyo Tanso’s technical expertise and diversified industrial applications provide strategic advantages in growing sectors like semiconductors and clean energy. The outlook is cautiously optimistic, contingent on sustained demand for advanced materials and the company’s ability to innovate. Risks include competition and reliance on capital-intensive R&D, but its debt-free position mitigates downside risks.

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