investorscraft@gmail.com

Intrinsic ValueCK SAN-ETSU Co., Ltd. (5757.T)

Previous Close¥4,260.00
Intrinsic Value
Upside potential
Previous Close
¥4,260.00

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

CK SAN-ETSU Co., Ltd. operates as a specialized manufacturer of brass rod and wire products, serving industrial markets in Japan, China, and Taiwan. The company’s diversified product portfolio includes precision forged and cut parts, piping equipment under the CK brand, and hot-dip galvanized metal products, catering to sectors requiring high-durability metal solutions. With over a century of operations since its founding in 1919, the company has established a strong regional presence, leveraging its expertise in metal fabrication to maintain competitive positioning. Its focus on brass and precision components aligns with demand from construction, automotive, and industrial equipment sectors, where material reliability is critical. While the company operates in a mature industry, its niche specialization and brand recognition in piping equipment provide stability. However, exposure to commodity price fluctuations and regional economic cycles presents ongoing challenges.

Revenue Profitability And Efficiency

In FY 2024, CK SAN-ETSU reported revenue of JPY 111.4 billion, with net income of JPY 3.8 billion, reflecting a net margin of approximately 3.4%. Operating cash flow stood at JPY 3.7 billion, while capital expenditures of JPY 2.7 billion indicate ongoing investments in production capabilities. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry, with diluted EPS of JPY 458.12.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines and regional market penetration. With a beta of 0.55, CK SAN-ETSU exhibits lower volatility compared to broader markets, indicative of stable demand for its industrial products. However, the modest net income relative to revenue highlights margin pressures typical of metal fabrication businesses, where input costs and pricing dynamics play a significant role.

Balance Sheet And Financial Health

CK SAN-ETSU maintains a balanced financial structure, with JPY 981 million in cash and equivalents against total debt of JPY 8.2 billion. The debt level appears manageable given its operating cash flow generation. The company’s liquidity position is adequate, though further details on debt maturity profiles would provide deeper insight into near-term obligations.

Growth Trends And Dividend Policy

The company’s growth is likely tied to regional industrial activity, with limited explicit guidance on expansion plans. A dividend per share of JPY 90 reflects a commitment to shareholder returns, though the payout ratio remains conservative, aligning with the capital needs of a manufacturing business. Historical trends suggest steady but not aggressive growth, in line with industry norms.

Valuation And Market Expectations

With a market capitalization of JPY 30.7 billion, CK SAN-ETSU trades at a P/E ratio of approximately 8, based on FY 2024 earnings. This valuation reflects market expectations of stable but unspectacular growth, consistent with its sector peers. The low beta further underscores its perception as a relatively defensive industrial holding.

Strategic Advantages And Outlook

CK SAN-ETSU’s long-standing industry presence and specialized product offerings provide a competitive edge in niche metal fabrication markets. The company’s outlook hinges on sustained demand from core industrial sectors and its ability to manage cost pressures. While not positioned for rapid growth, its regional expertise and diversified applications offer resilience in cyclical environments.

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