investorscraft@gmail.com

Intrinsic ValuePowdertech Co., Ltd. (5695.T)

Previous Close¥2,392.00
Intrinsic Value
Upside potential
Previous Close
¥2,392.00

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

Powdertech Co., Ltd. operates in the specialty chemicals sector, focusing on the production and distribution of carriers for electrophotography, primarily serving the printing and imaging industry. The company’s core products include ferrite carrier materials used in copiers, printers, and multi-function printers, as well as iron powders for disposable pocket warmers and oxygen absorbers. With a foundation dating back to 1952, Powdertech has established a niche presence in Japan and select international markets, leveraging its expertise in material science to cater to industrial and consumer applications. The company’s market position is characterized by its specialization in high-performance materials, though it operates in a competitive landscape dominated by larger chemical and technology firms. Its revenue model relies on B2B sales, targeting manufacturers in the imaging and heating product sectors, with a focus on maintaining product quality and technological differentiation to sustain its market share.

Revenue Profitability And Efficiency

In FY 2024, Powdertech reported revenue of ¥8.55 billion, with net income of ¥280.5 million, reflecting modest profitability in a competitive industry. The diluted EPS stood at ¥96.65, indicating reasonable earnings per share. Operating cash flow was ¥180.4 million, though capital expenditures of ¥376 million suggest ongoing investments in production capabilities. The company’s efficiency metrics highlight a balance between revenue generation and operational costs.

Earnings Power And Capital Efficiency

Powdertech’s earnings power is constrained by its niche market focus, with diluted EPS of ¥96.65 reflecting moderate profitability. The company’s capital efficiency appears mixed, as evidenced by its operating cash flow of ¥180.4 million against capital expenditures of ¥376 million. This suggests reinvestment in operations, though the net impact on long-term earnings growth remains to be seen.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with cash and equivalents of ¥367.7 million and minimal total debt of ¥15.2 million, indicating strong liquidity and low leverage. This financial stability supports Powdertech’s ability to navigate market fluctuations, though its limited cash reserves relative to market capitalization (¥6.01 billion) may constrain aggressive expansion or R&D initiatives.

Growth Trends And Dividend Policy

Growth trends for Powdertech appear steady but unspectacular, with revenue in the ¥8.55 billion range. The company’s dividend policy is notable, offering ¥100 per share, which may appeal to income-focused investors. However, the lack of significant revenue or earnings growth suggests a mature business model with limited near-term expansion prospects.

Valuation And Market Expectations

With a market capitalization of ¥6.01 billion and a beta of 0.158, Powdertech is viewed as a low-volatility investment, likely appealing to conservative investors. The modest valuation reflects its niche market position and steady but unexceptional financial performance. Market expectations appear aligned with the company’s historical trajectory, with no significant premium or discount applied.

Strategic Advantages And Outlook

Powdertech’s strategic advantages lie in its specialized product portfolio and long-standing industry presence. However, its outlook is tempered by the mature nature of its core markets and limited diversification. The company’s ability to innovate or expand into adjacent sectors will be critical for sustained growth, though its current financial health provides a stable foundation for incremental progress.

Sources

Company filings, market data

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