investorscraft@gmail.com

Intrinsic ValueDaido Steel Co., Ltd. (5471.T)

Previous Close¥1,985.00
Intrinsic Value
Upside potential
Previous Close
¥1,985.00

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

Daido Steel Co., Ltd. operates as a diversified steel manufacturer with a strong focus on specialty steel and high-performance materials, serving industries such as automotive, industrial machinery, and electronics. The company’s core revenue model is built on producing high-value-added steel products, including tool steel, magnetic materials, and precision castings, which cater to niche markets with stringent quality requirements. Its vertical integration across segments—from raw material processing to finished components—enhances cost efficiency and supply chain reliability. Daido Steel holds a competitive position in Japan and Asia, supported by its technological expertise in alloy development and forging capabilities. The company’s Engineering and Trading segments further diversify its revenue streams, offering equipment, environmental solutions, and ancillary services. While global steel demand fluctuates, Daido’s focus on high-margin specialty products insulates it from commoditized market pressures. Its longstanding relationships with automotive and industrial clients underscore its reputation for reliability and innovation in advanced materials.

Revenue Profitability And Efficiency

Daido Steel reported revenue of JPY 578.6 billion for FY 2024, with net income of JPY 30.6 billion, reflecting a 5.3% net margin. Operating cash flow stood at JPY 50.2 billion, though capital expenditures of JPY 32.4 billion indicate ongoing investments in production capacity. The company’s ability to maintain profitability amid input cost volatility highlights its pricing power in specialty steel segments.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 143.35 demonstrates steady earnings generation, supported by high-performance material sales. The company’s capital efficiency is tempered by debt levels, with total debt of JPY 176.2 billion against JPY 46 billion in cash. However, its focus on premium products likely sustains higher returns on invested capital compared to conventional steelmakers.

Balance Sheet And Financial Health

Daido Steel’s balance sheet shows moderate leverage, with total debt exceeding cash reserves. Its JPY 199.9 billion market capitalization suggests investor confidence in its niche market positioning. Liquidity appears manageable, given stable operating cash flows, but debt servicing remains a focus area given cyclical industry risks.

Growth Trends And Dividend Policy

Growth is driven by demand for specialty steels in automotive and electronics, though global macroeconomic headwinds may temper near-term expansion. The company’s dividend of JPY 47 per share reflects a conservative payout ratio, prioritizing reinvestment over aggressive shareholder returns.

Valuation And Market Expectations

Trading at a market cap of JPY 199.9 billion, Daido Steel’s valuation incorporates its premium product mix and regional market strength. A beta of 1.086 indicates sensitivity to broader market movements, though its niche focus may offer relative resilience.

Strategic Advantages And Outlook

Daido Steel’s strategic edge lies in its technical expertise and diversified product portfolio, which mitigate commodity cycle risks. Long-term prospects hinge on sustained demand for high-performance materials, particularly in electric vehicles and advanced machinery. Operational efficiency and debt management will be critical to maintaining competitiveness.

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