investorscraft@gmail.com

Intrinsic ValueChubu Steel Plate Co., Ltd. (5461.T)

Previous Close¥2,207.00
Intrinsic Value
Upside potential
Previous Close
¥2,207.00

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

Chubu Steel Plate Co., Ltd. is a specialized steel manufacturer operating primarily in Japan, with a diversified business model spanning steel production, rental services, logistics, and engineering. The company’s core Steel Related Business segment supplies high-performance steel plates for industrial applications, including corrosion-resistant alloys and high-tensile strength materials used in construction, machinery, and infrastructure. Its niche expertise in tailored steel solutions for boilers, pressure vessels, and structural components positions it as a key supplier in Japan’s industrial supply chain. Beyond steel, the company’s Rental Business provides grease-filter solutions for commercial kitchens, while its Logistics segment handles hazardous materials, adding stable recurring revenue streams. The Engineering Business further diversifies its portfolio with plant construction and maintenance services. Chubu Steel Plate’s integrated approach—combining manufacturing with service-oriented segments—strengthens its resilience against cyclical steel market volatility. While not a market leader in scale, its focus on specialized steel grades and regional logistics capabilities grants it a defensible position in Japan’s mid-tier steel sector.

Revenue Profitability And Efficiency

Chubu Steel Plate reported revenue of JPY 67.8 billion for FY2024, with net income of JPY 7.1 billion, reflecting a robust net margin of approximately 10.5%. Operating cash flow stood at JPY 3.9 billion, though capital expenditures of JPY 2.8 billion indicate ongoing investments. The company’s ability to maintain profitability despite steel industry cyclicality underscores disciplined cost management and diversified revenue streams.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 259.31 highlights strong earnings power relative to its market cap. The modest total debt of JPY 44 million against JPY 13.5 billion in cash reserves suggests exceptional capital efficiency and low leverage, providing flexibility for strategic initiatives or downturns. Operating cash flow coverage of capex (1.4x) further indicates sustainable self-funding capacity.

Balance Sheet And Financial Health

The balance sheet is notably conservative, with cash and equivalents exceeding total debt by a wide margin. This liquidity position, coupled with negligible leverage, places Chubu Steel Plate in a low-risk financial category. The company’s asset-light rental and logistics segments likely contribute to stable cash flows, reducing reliance on steel price volatility.

Growth Trends And Dividend Policy

Growth appears steady rather than explosive, with the company prioritizing stability through diversification. A dividend of JPY 101 per share suggests a shareholder-friendly policy, though the payout ratio remains sustainable given strong earnings. Future growth may hinge on expanding high-margin specialty steel products or scaling service segments.

Valuation And Market Expectations

With a market cap of JPY 54.1 billion, the company trades at a P/E of ~7.6x (based on FY2024 earnings), aligning with traditional steel sector multiples. The low beta (0.49) implies market perception of lower volatility, possibly due to its niche focus and ancillary businesses tempering steel cycle risks.

Strategic Advantages And Outlook

Chubu Steel Plate’s strategic advantages lie in its specialization in high-performance steel grades and diversified service offerings, which mitigate sector downturns. Its strong balance sheet provides a cushion for R&D or acquisitions. However, reliance on the Japanese market and exposure to industrial demand fluctuations remain key risks. The outlook is stable, with potential upside from infrastructure investments or operational efficiencies.

Sources

Company filings, Tokyo Stock Exchange disclosures

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