investorscraft@gmail.com

Intrinsic ValueToho Titanium Co., Ltd. (5727.T)

Previous Close¥1,861.00
Intrinsic Value
Upside potential
Previous Close
¥1,861.00

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 Titanium Co., Ltd. operates as a specialized manufacturer of titanium metals, catalysts, and electronic materials, serving diverse industrial applications. The company’s core revenue streams include titanium sponge, ingots, and powder, which are critical for aerospace, medical, and chemical industries. Its propylene polymerization catalysts are essential for polypropylene production, while electronic materials like titanium dioxide and ultra-fine nickel powder cater to the electronics sector, particularly multi-layered ceramic capacitors (MLCCs). Toho Titanium holds a niche position in Japan’s industrial materials market, leveraging its expertise in high-purity titanium products and advanced ceramics. The company’s diversified product portfolio, including next-generation battery materials like lanthanum lithium titanate ceramics, positions it as a key supplier in high-tech manufacturing. Despite competition from global titanium producers, Toho Titanium maintains a strong domestic presence, supported by its long-standing relationships with industrial and electronics manufacturers. Its focus on R&D and specialized applications provides a competitive edge in high-value segments.

Revenue Profitability And Efficiency

Toho Titanium reported revenue of JPY 78.4 billion for FY 2024, with net income of JPY 4.95 billion, reflecting a net margin of approximately 6.3%. The diluted EPS stood at JPY 69.56, indicating moderate profitability. Operating cash flow was negative at JPY -3.14 billion, likely due to working capital adjustments or timing differences, while capital expenditures totaled JPY -8.16 billion, signaling ongoing investments in production capacity or R&D.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its niche product offerings, though operating cash flow challenges suggest potential inefficiencies in working capital management. Capital expenditures significantly exceeded operating cash flow, indicating reliance on external financing or reserves to fund growth initiatives. The negative operating cash flow warrants scrutiny into receivables, inventory turnover, or other operational factors impacting liquidity.

Balance Sheet And Financial Health

Toho Titanium’s balance sheet shows JPY 1.88 billion in cash and equivalents against total debt of JPY 56.13 billion, highlighting a leveraged position. The high debt load relative to cash reserves may constrain financial flexibility, though the company’s stable market position and industrial demand could support debt servicing. Further analysis of debt maturity profiles and interest coverage would be prudent.

Growth Trends And Dividend Policy

The company’s growth appears tied to industrial and electronics demand, with potential upside from next-generation battery materials. A dividend of JPY 16 per share suggests a modest yield, aligning with its capital-intensive business model. Future growth may depend on expanding high-margin electronic materials and reducing reliance on debt financing.

Valuation And Market Expectations

With a market cap of JPY 74.66 billion and a beta of 0.327, Toho Titanium is perceived as relatively low-risk within its sector. The valuation reflects its specialized industrial role, though investors may weigh debt levels and cash flow volatility against its niche market strengths.

Strategic Advantages And Outlook

Toho Titanium’s strategic advantages lie in its technical expertise and diversified industrial applications. However, the outlook hinges on improving cash flow generation and managing leverage. Success in commercializing advanced materials like lanthanum lithium titanate could drive long-term growth, while operational efficiency gains may enhance profitability.

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