Previous Close | ¥1,671.00 |
Intrinsic Value | ¥5,286.27 |
Upside potential | +216% |
Data is not available at this time.
Shinagawa Refractories Co., Ltd. operates as a specialized manufacturer of refractory products, serving critical industries such as steel, cement, glass, and chemical processing. The company’s core revenue model is built on the production and sale of high-performance refractory materials, including shaped bricks, monolithic refractories, and functional ceramic components. These products are essential for industrial furnaces and kilns, ensuring durability under extreme temperatures and corrosive environments. Shinagawa holds a strong position in Japan’s refractory market, supported by its long-standing expertise and diversified product portfolio. The company also exports to approximately 50 countries, reinforcing its global footprint in niche industrial applications. Its competitive edge lies in advanced material science, particularly in fine ceramics for semiconductor and liquid crystal manufacturing equipment, which aligns with high-growth tech sectors. By integrating design, installation, and maintenance services, Shinagawa enhances customer retention and recurring revenue streams. The company’s focus on R&D and sustainability, such as heat-resistant solutions for waste disposal, further strengthens its market positioning in an industry where performance and reliability are paramount.
Shinagawa reported revenue of JPY 144.2 billion for FY 2024, with net income reaching JPY 15.3 billion, reflecting a robust profitability margin. The company’s operating cash flow stood at JPY 11.8 billion, though capital expenditures of JPY 5.7 billion indicate ongoing investments in production capacity. Efficient cost management and pricing power in specialized refractory products likely contributed to its solid earnings performance.
The company’s diluted EPS of JPY 328.44 underscores its ability to generate earnings effectively. With a beta of 0.5, Shinagawa exhibits lower volatility compared to the broader market, suggesting stable earnings power. Its capital efficiency is supported by a disciplined approach to R&D and targeted capex, ensuring alignment with high-margin industrial demand.
Shinagawa maintains a conservative balance sheet, with JPY 19.5 billion in cash and equivalents against total debt of JPY 28.1 billion. The manageable leverage ratio and healthy liquidity position provide flexibility for strategic investments or weathering cyclical downturns in industrial demand. The company’s financial health appears stable, with no immediate solvency concerns.
Growth is driven by global demand for advanced refractory materials, particularly in semiconductor and steel industries. The company’s dividend payout of JPY 90 per share reflects a commitment to shareholder returns, though reinvestment in high-growth segments remains a priority. Export expansion and technological innovation are key drivers for future revenue growth.
With a market capitalization of JPY 73.7 billion, Shinagawa trades at a moderate valuation, likely reflecting its niche market position and steady earnings. Investors may value its low beta and defensive industrial exposure, though growth prospects depend on global industrial activity and adoption of advanced ceramics.
Shinagawa’s strategic advantages include its century-old expertise, diversified product suite, and global distribution network. The outlook remains positive, supported by demand for high-temperature materials in infrastructure and tech manufacturing. Risks include raw material cost fluctuations and regional economic slowdowns, but the company’s R&D focus positions it well for long-term resilience.
Company filings, Tokyo Stock Exchange disclosures
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 |