investorscraft@gmail.com

Intrinsic ValueMino Ceramic Co., Ltd. (5356.T)

Previous Close¥1,176.00
Intrinsic Value
Upside potential
Previous Close
¥1,176.00

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

Mino Ceramic Co., Ltd. operates in the construction materials sector, specializing in refractories and advanced ceramics for industrial applications. The company serves diverse industries, including cement manufacturing, glass melting, and waste incineration, with its shaped and monolithic refractory products. Its revenue model is built on manufacturing, design, and construction services for heat treatment and industrial furnaces, alongside building materials for commercial and public infrastructure. Mino Ceramic holds a niche position in Japan’s refractory market, leveraging its century-old expertise to cater to heavy industries requiring high-temperature resistance materials. The company’s secondary focus on automated and labor-saving equipment for fine ceramics and electronic parts diversifies its revenue streams, though its core strength remains in refractory solutions. Its market positioning is reinforced by long-standing relationships with industrial clients and a reputation for durability in harsh operational environments.

Revenue Profitability And Efficiency

For FY 2024, Mino Ceramic reported revenue of ¥14.16 billion, with net income of ¥1.05 billion, reflecting a net margin of approximately 7.4%. Operating cash flow stood at ¥1.89 billion, indicating efficient cash conversion from operations. Capital expenditures were modest at ¥332 million, suggesting disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥102.82 demonstrates stable earnings power, supported by its focus on high-margin refractory products and industrial furnace solutions. With a capital expenditure-to-operating cash flow ratio of 17.6%, Mino Ceramic maintains capital efficiency, prioritizing incremental investments over aggressive expansion.

Balance Sheet And Financial Health

Mino Ceramic’s balance sheet is solid, with ¥3.91 billion in cash and equivalents against ¥1.53 billion in total debt, yielding a net cash position. This conservative leverage profile provides flexibility for cyclical downturns or strategic investments. The company’s liquidity position is further underscored by its positive operating cash flow.

Growth Trends And Dividend Policy

While growth trends are tied to Japan’s industrial activity, Mino Ceramic’s dividend payout of ¥35 per share reflects a commitment to shareholder returns. The dividend appears sustainable given its earnings and cash flow stability, though revenue growth may remain muted absent significant sector tailwinds.

Valuation And Market Expectations

At a market cap of ¥9.85 billion, the company trades at a P/E of approximately 9.3x, aligning with its niche industrial focus and moderate growth prospects. The low beta of 0.254 suggests limited sensitivity to broader market volatility, typical for specialized industrial suppliers.

Strategic Advantages And Outlook

Mino Ceramic’s strategic advantages lie in its technical expertise and entrenched relationships in Japan’s industrial sector. The outlook remains stable, with demand driven by maintenance and replacement cycles in heavy industries. However, exposure to Japan’s aging infrastructure and limited international diversification could cap long-term growth potential.

Sources

Company filings, Bloomberg

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