investorscraft@gmail.com

Intrinsic ValueSanyo Special Steel Co., Ltd. (5481.T)

Previous Close¥2,744.00
Intrinsic Value
Upside potential
Previous Close
¥2,744.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sanyo Special Steel Co., Ltd. operates as a specialized manufacturer of high-performance steel products, serving diverse industrial applications. The company’s core segments—Specialty Steel, Metal Powder, and Formed and Fabricated Materials—cater to automotive, construction machinery, electronics, and infrastructure sectors. Its product portfolio includes bearing, tool, and stainless steels, alongside powder metallurgy solutions, positioning it as a critical supplier for precision components. As a subsidiary of Nippon Steel Corporation, Sanyo Special Steel benefits from integrated supply chains and R&D synergies, reinforcing its competitive edge in Japan and select international markets. The company’s niche focus on high-margin specialty steels differentiates it from commoditized steel producers, allowing for stable pricing power and long-term customer relationships. Its metal powder segment, in particular, aligns with growing demand for lightweight materials in automotive and aerospace industries. Despite cyclical exposure to industrial demand, Sanyo Special Steel maintains a resilient market position through technological specialization and vertical integration.

Revenue Profitability And Efficiency

In FY2024, Sanyo Special Steel reported revenue of ¥353.8 billion, with net income of ¥9.1 billion, reflecting a modest net margin of 2.6%. Operating cash flow stood at ¥40.6 billion, though capital expenditures of ¥18.1 billion indicate ongoing investments in production capabilities. The diluted EPS of ¥166.21 suggests efficient capital allocation, albeit with sensitivity to raw material costs and industrial demand cycles.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-value specialty steel products, which command premium pricing. However, operating leverage is constrained by fixed costs in steel production. Capital efficiency appears balanced, with capex representing 5.1% of revenue, directed toward maintaining technological leadership and capacity optimization.

Balance Sheet And Financial Health

Sanyo Special Steel’s balance sheet shows ¥26.6 billion in cash against ¥80.6 billion in total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, though its subsidiary status under Nippon Steel provides financial stability. Liquidity is adequate, supported by operating cash flow coverage of debt obligations.

Growth Trends And Dividend Policy

Growth is tied to industrial demand in core markets, with limited near-term catalysts beyond sector recovery. The company’s dividend of ¥70 per share implies a payout ratio of approximately 42%, reflecting a commitment to shareholder returns despite cyclical pressures.

Valuation And Market Expectations

At a market cap of ¥149.5 billion, the stock trades at a P/E of ~16.5x, aligning with sector peers. The beta of 0.774 suggests lower volatility than the broader market, likely due to its niche positioning and stable customer base.

Strategic Advantages And Outlook

Sanyo Special Steel’s strategic advantages lie in its technical expertise and Nippon Steel’s backing. Outlook remains cautious due to macroeconomic headwinds, but long-term demand for specialty steels in automotive and industrial applications supports resilience. Diversification into powder metallurgy could offset cyclical risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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