Data is not available at this time.
Isolite Insulating Products Co., Ltd. operates in the industrials sector, specializing in high-temperature insulation materials and engineering services. The company serves diverse industries, including steel, glass, petrochemicals, and ceramics, providing solutions for energy conservation and thermal management. Its product portfolio includes refractory ceramic fibers, insulation firebricks, and machinable ceramics, alongside value-added services like consultation, installation, and repair. As a subsidiary of Shinagawa Refractories, Isolite benefits from established supply chains and technical expertise, positioning it as a niche player in Japan and select Asian markets. The company’s focus on high-performance insulation aligns with industrial demand for efficiency and safety, though its regional concentration may limit broader global competitiveness. Its engineering services differentiate it from pure manufacturers, offering integrated solutions that enhance customer retention and long-term contracts.
Isolite reported revenue of ¥13.69 billion for FY2021, with net income of ¥1.6 billion, reflecting a healthy margin. Operating cash flow stood at ¥1.42 billion, though capital expenditures of ¥1.66 billion indicate ongoing investments in production capacity. The company’s profitability metrics suggest efficient cost management, supported by its diversified industrial client base.
Diluted EPS of ¥68.44 underscores Isolite’s earnings stability, driven by recurring demand from heavy industries. The modest debt level (¥980 million) relative to cash reserves (¥3.86 billion) highlights prudent capital allocation, though capex-heavy operations may pressure short-term liquidity.
The balance sheet remains robust, with cash and equivalents covering total debt nearly fourfold. Low leverage and ample liquidity provide flexibility for cyclical downturns or expansion, though the negative free cash flow (due to high capex) warrants monitoring.
Growth is tied to industrial activity in Asia, with limited disclosure on forward guidance. A dividend of ¥117 per share signals commitment to shareholder returns, though payout sustainability depends on maintaining current profitability levels.
Market expectations are likely tempered by the company’s regional focus and beta of 1.19, indicating higher volatility versus the broader market. No explicit valuation multiples are available, but the niche market position may justify premium pricing.
Isolite’s technical expertise and integrated service model provide competitive insulation solutions, but reliance on industrial cycles poses risks. Expansion into emerging markets or green energy applications could diversify revenue streams longer-term.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |