investorscraft@gmail.com

Intrinsic ValueToho Zinc Co., Ltd. (5707.T)

Previous Close¥1,660.00
Intrinsic Value
Upside potential
Previous Close
¥1,660.00

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

Toho Zinc Co., Ltd. operates as a diversified industrial materials company with a core focus on zinc and lead smelting, refining, and recycling. The company generates revenue through multiple segments, including mineral resources, electronic components, and environmental recycling, leveraging Japan's industrial demand for specialized metals and alloys. Its product portfolio spans electrolytic zinc, lead alloys, and precious metals like silver and bismuth, catering to automotive, electronics, and construction sectors. Toho Zinc holds a niche position in Japan's basic materials sector, supported by vertical integration from mining to recycling, though it faces competition from global smelters and volatile commodity pricing. The company's recycling initiatives, such as recovering zinc from electric furnace dust, align with Japan's sustainability goals, providing a strategic edge in environmental compliance. However, its market share remains constrained by regional competition and cyclical demand for industrial metals.

Revenue Profitability And Efficiency

Toho Zinc reported revenue of ¥130.8 billion for FY2024, but profitability was severely impacted by a net loss of ¥46.5 billion, reflecting challenges in cost management and commodity price fluctuations. Operating cash flow of ¥3.7 billion suggests some operational resilience, though capital expenditures of ¥6.8 billion indicate ongoing investments in capacity and recycling infrastructure. The negative EPS of ¥3,421.25 underscores significant earnings pressure.

Earnings Power And Capital Efficiency

The company's earnings power is hampered by volatile metal prices and high input costs, as evidenced by its substantial net loss. Capital efficiency remains strained, with capex exceeding operating cash flow, though investments in recycling and electronic materials aim to diversify revenue streams. The low beta of 0.4 suggests relative insulation from broad market volatility, but sector-specific risks persist.

Balance Sheet And Financial Health

Toho Zinc's balance sheet reflects financial stress, with total debt of ¥75.8 billion outweighing cash reserves of ¥13.4 billion. The debt burden, coupled with recurring losses, raises liquidity concerns, though the dividend payout of ¥50 per share signals management's commitment to shareholder returns. Asset turnover and leverage metrics warrant close monitoring given the cyclical nature of the industry.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan's industrial demand and recycling trends, but recent losses highlight operational headwinds. The modest dividend yield suggests a cautious approach to capital allocation, prioritizing stability over aggressive expansion. Long-term growth may hinge on successful diversification into high-margin electronic materials and sustainable recycling solutions.

Valuation And Market Expectations

With a market cap of ¥8.2 billion, the company trades at a depressed valuation, reflecting investor skepticism about near-term profitability. The steep losses and high debt load likely weigh on market sentiment, though niche positioning in recycling and shielding materials could attract ESG-focused investors if operational turnaround progresses.

Strategic Advantages And Outlook

Toho Zinc's integrated operations and recycling capabilities provide a competitive moat in Japan's regulated industrial sector. However, the outlook remains cautious due to commodity price exposure and financial leverage. Strategic focus on high-growth segments like electronic materials and environmental solutions could mitigate risks, but execution and cost control are critical for sustained recovery.

Sources

Company filings, Tokyo Stock Exchange 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