investorscraft@gmail.com

Intrinsic ValueMitsui Kinzoku Co., Ltd. (5706.T)

Previous Close¥20,370.00
Intrinsic Value
Upside potential
Previous Close
¥20,370.00

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

Mitsui Mining & Smelting Co., Ltd. operates as a diversified industrial conglomerate with a strong foothold in nonferrous metals and advanced materials. The company’s core revenue streams stem from four key segments: Engineered Materials, Metals, Automotive Parts & Components, and Affiliates Coordination. Its product portfolio spans engineered powders, rare metals, battery materials, and automotive latches, catering to industries like electronics, automotive, and energy storage. The firm’s vertically integrated operations—from mining and smelting to recycling—enhance cost efficiency and supply chain resilience. Mitsui Mining & Smelting holds a competitive edge in niche markets, such as ultra-fine powders for electronics and lithium manganese oxides for batteries, supported by its R&D capabilities. Its global presence and diversified customer base mitigate regional or sector-specific risks, while its focus on high-performance materials aligns with trends in electrification and sustainability. The company’s market position is further reinforced by long-standing client relationships and technological expertise in metallurgy and material science.

Revenue Profitability And Efficiency

For FY 2024, Mitsui Mining & Smelting reported revenue of JPY 646.7 billion, with net income of JPY 25.99 billion, reflecting a net margin of approximately 4.0%. Operating cash flow stood at JPY 75.34 billion, underscoring solid cash generation despite capital expenditures of JPY 33.44 billion. The company’s ability to maintain profitability amid volatile commodity prices highlights its operational resilience and cost management.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of JPY 454.71, supported by stable earnings from its engineered materials and automotive segments. Capital efficiency is moderated by the capital-intensive nature of smelting and recycling operations, though investments in high-margin products like battery materials and catalysts aim to improve returns over time.

Balance Sheet And Financial Health

Mitsui Mining & Smelting’s balance sheet shows JPY 32.48 billion in cash against total debt of JPY 203.02 billion, indicating a leveraged but manageable position. The debt load is typical for industrial firms with significant fixed assets, and the company’s operating cash flow coverage provides a buffer for interest obligations.

Growth Trends And Dividend Policy

Growth is driven by demand for battery materials and automotive components, aligned with global electrification trends. The firm paid a dividend of JPY 165 per share, reflecting a commitment to shareholder returns, though payout ratios remain conservative to fund expansion in high-growth segments.

Valuation And Market Expectations

With a market cap of JPY 272.2 billion and a beta of 0.592, the stock is perceived as relatively stable. Valuation multiples likely reflect expectations of steady growth in engineered materials and metals, tempered by cyclical risks in commodity prices.

Strategic Advantages And Outlook

Mitsui Mining & Smelting’s strategic advantages lie in its diversified product mix, technological expertise, and vertical integration. The outlook is cautiously optimistic, with opportunities in renewable energy and EV supply chains offsetting macroeconomic headwinds. Execution on R&D and cost control will be critical to maintaining margins.

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