Data is not available at this time.
Molitec Steel Co., Ltd. operates in Japan’s steel processing sector, specializing in high-precision steel strips and related products. The company serves diverse industries, including automotive, household appliances, and agricultural machinery, leveraging its expertise in press working and heat treatment. Its product portfolio includes hardened carbon steel strips, cold-rolled stainless steel, and coated steel sheets, catering to both domestic and export markets. Molitec’s integrated approach—combining manufacturing, tooling, and material imports—positions it as a niche player in Japan’s competitive steel industry. While not a market leader, its focus on specialized applications and long-standing client relationships provides stability. The company’s historical roots, dating back to 1943, underscore its experience in adapting to industrial demand shifts, though its scale remains modest compared to global steel giants. Molitec’s dual role as a processor and trader of steel products allows it to balance margin pressures with volume-driven revenue streams.
Molitec reported revenue of ¥50.8 billion for FY2024, with net income of ¥312 million, reflecting thin margins typical of steel processors. Operating cash flow of ¥1.84 billion suggests adequate liquidity, though capital expenditures of ¥572 million indicate restrained reinvestment. The company’s modest net income underscores sensitivity to input cost fluctuations and competitive pricing in its niche markets.
Diluted EPS of ¥13.94 highlights limited earnings power, constrained by the capital-intensive nature of steel processing. The company’s ability to generate cash flow (¥1.84 billion) despite low net income points to efficient working capital management, though its return metrics likely trail broader industry benchmarks.
Molitec maintains a balanced sheet with ¥5.71 billion in cash against ¥5.51 billion total debt, indicating manageable leverage. However, the debt-to-equity ratio and interest coverage metrics would require deeper analysis to assess refinancing risks, especially given cyclical industry pressures.
Growth appears stagnant, with no explicit guidance on expansion. A dividend of ¥4 per share signals a commitment to shareholder returns, though the yield is likely nominal given the stock’s price context. The lack of significant capex suggests a focus on maintaining current operations rather than scaling.
At a market cap of ¥4.19 billion, Molitec trades at a low multiple relative to revenue, reflecting its niche position and margin challenges. The beta of 1.055 indicates moderate sensitivity to market movements, typical for small-cap industrials.
Molitec’s strengths lie in its specialized product mix and entrenched customer relationships. However, its outlook is tempered by limited scalability and exposure to cyclical demand. Strategic shifts toward higher-margin segments or automation could improve competitiveness, but execution risks remain.
Company description, financials, and market data sourced from publicly disclosed filings and Bloomberg.
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |