investorscraft@gmail.com

Intrinsic ValueTohoku Steel Co., Ltd. (5484.T)

Previous Close¥2,163.00
Intrinsic Value
Upside potential
Previous Close
¥2,163.00

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

Tohoku Steel Co., Ltd. operates as a specialized steel manufacturer in Japan, focusing on high-performance alloys and precision-engineered steel products. The company serves niche industrial segments, including automotive, electronics, and energy, with its portfolio of heat-resistant steels, stainless steels, and magnetic materials. Its precision-processed products, such as cold-forged components and torque sensors, cater to demanding applications where material integrity and performance are critical. Tohoku Steel differentiates itself through advanced metallurgical expertise and a vertically integrated production process, ensuring quality control from raw material to finished product. The company’s focus on specialty alloys and custom solutions positions it as a key supplier for high-tech industries, though it operates in a competitive landscape dominated by larger steel producers. Its regional presence in Japan provides stability, but growth may depend on expanding into export markets or higher-value applications.

Revenue Profitability And Efficiency

Tohoku Steel reported revenue of JPY 21.3 billion for FY 2024, with net income of JPY 974 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at JPY 2.85 billion, indicating solid cash generation relative to earnings. Capital expenditures of JPY 946 million suggest moderate reinvestment, aligning with the company’s focus on maintaining production capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 129.44 demonstrates modest but stable earnings power. With minimal total debt (JPY 1.95 million) and a cash reserve of JPY 7.03 billion, Tohoku Steel maintains a strong liquidity position. Its capital efficiency is supported by a lean balance sheet, though its niche market focus may limit scalability compared to diversified steel producers.

Balance Sheet And Financial Health

Tohoku Steel’s financial health is robust, with negligible debt and significant cash reserves. The company’s equity-heavy structure provides resilience against industry cyclicality. Its current ratio (implied by high cash relative to minimal liabilities) suggests ample short-term liquidity, reducing financial risk even in downturns.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing stability over rapid expansion. A dividend of JPY 40 per share indicates a shareholder-friendly policy, though the yield remains modest. Future growth may hinge on technological advancements or partnerships in high-value steel applications.

Valuation And Market Expectations

With a market cap of JPY 15.3 billion, Tohoku Steel trades at a P/E of approximately 15.7x, reflecting moderate expectations. Its low beta (0.205) suggests lower volatility compared to the broader market, aligning with its stable but slow-growth profile.

Strategic Advantages And Outlook

Tohoku Steel’s strengths lie in its specialized product offerings and strong balance sheet. However, its small scale and regional focus may limit upside. The outlook remains stable, with potential opportunities in automotive and industrial demand for advanced alloys, though global steel market dynamics pose risks.

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