investorscraft@gmail.com

Intrinsic ValueS Science Company, Ltd. (5721.T)

Previous Close¥139.00
Intrinsic Value
Upside potential
Previous Close
¥139.00

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

S Science Company, Ltd. operates as a diversified industrial conglomerate with a core focus on nickel-based products, serving niche markets in Japan. The company manufactures and sells specialized nickel components such as pellets, anodes, plating chips, and chemical compounds like nickel sulfate and chloride, catering to industrial and electroplating applications. Beyond its metals business, it engages in real estate brokerage, environmental services, and school management, reflecting a strategic but fragmented diversification. While its nickel products segment provides stable revenue, the company’s broader operations lack clear synergies, positioning it as a small-cap player with limited scale advantages in a competitive industrial landscape. Its market presence remains regional, with no evident global footprint or technological differentiation in its core nickel offerings.

Revenue Profitability And Efficiency

In FY2024, the company reported revenue of JPY 1.54 billion, with net income of JPY 426 million, reflecting a healthy net margin of approximately 27.6%. However, operating cash flow was negative at JPY -149.7 million, likely due to working capital adjustments or timing differences, while capital expenditures were minimal at JPY -227,000, indicating low reinvestment needs.

Earnings Power And Capital Efficiency

The diluted EPS of JPY 3.01 underscores modest earnings power relative to its market capitalization. With negligible debt (JPY 3 million) and high cash reserves (JPY 1.42 billion), the company operates with a conservative capital structure, though its negative operating cash flow raises questions about sustainable cash generation.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering total debt by a significant margin. The absence of leverage and substantial liquidity suggest low financial risk, but the stagnant dividend policy (JPY 0 per share) and lack of capital allocation clarity may deter income-focused investors.

Growth Trends And Dividend Policy

Historical growth trends are unclear due to limited disclosed data, but the company’s niche nickel segment may face cyclical demand risks. Its dividend policy is inactive, prioritizing liquidity retention over shareholder returns, which aligns with its conservative financial posture but limits appeal to dividend-seeking stakeholders.

Valuation And Market Expectations

At a market cap of JPY 10.2 billion, the stock trades at a P/E of approximately 24x FY2024 earnings, suggesting modest expectations given its small-scale operations and lack of visible growth catalysts. The negative beta (-0.004) implies low correlation to broader markets, possibly reflecting its idiosyncratic business mix.

Strategic Advantages And Outlook

The company’s primary advantage lies in its niche nickel products, though its conglomerate structure dilutes focus. With no clear expansion strategy or technological edge, its outlook remains tied to domestic industrial demand. Prudent liquidity management provides stability, but without operational improvements or strategic pivots, long-term growth prospects appear muted.

Sources

Company disclosure, 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