investorscraft@gmail.com

Intrinsic ValueFukuvi Chemical Industry Co.,Ltd. (7871.T)

Previous Close¥935.00
Intrinsic Value
Upside potential
Previous Close
¥935.00

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

Fukuvi Chemical Industry Co., Ltd. operates as a specialized manufacturer of plastic extrusion products for the construction and industrial sectors, serving both domestic and international markets. The company’s product portfolio includes skirting boards, wood plastic composites, multi-layer flooring, and architectural finishing components like corner beads and rustication strips. Its focus on durable, high-performance materials positions it as a key supplier for OEMs in Japan, leveraging its long-standing expertise since its founding in 1947. Fukuvi Chemical differentiates itself through innovation in plastic-based construction solutions, catering to demand for lightweight, weather-resistant, and low-maintenance building materials. The company’s market position is reinforced by its regional presence in Fukui, a hub for industrial manufacturing, and its ability to adapt to evolving construction standards. While it faces competition from larger diversified material suppliers, its niche specialization and brand reputation provide stability in a cyclical industry.

Revenue Profitability And Efficiency

Fukuvi Chemical reported revenue of ¥39.7 billion for FY2024, with net income of ¥1.7 billion, reflecting a net margin of approximately 4.3%. Operating cash flow stood at ¥795 million, though capital expenditures of ¥771 million indicate moderate reinvestment. The company’s profitability metrics suggest efficient cost management, albeit with modest cash generation relative to revenue.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥85.61 underscores its earnings capacity, supported by a capital-light model focused on plastic extrusion. With minimal debt (¥1.2 billion) against cash reserves of ¥11.2 billion, Fukuvi Chemical maintains strong capital efficiency, though its operating cash flow coverage of capex is narrow.

Balance Sheet And Financial Health

Fukuvi Chemical’s balance sheet is robust, with cash and equivalents exceeding total debt by nearly 10x, signaling low financial risk. The net cash position provides flexibility for strategic investments or shareholder returns, though the company’s limited leverage may indicate conservative growth ambitions.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with a dividend payout of ¥26 per share, reflecting a commitment to returning capital. The lack of explicit revenue growth data suggests reliance on stable demand from construction OEMs, with limited cyclical upside.

Valuation And Market Expectations

At a market cap of ¥15.8 billion, the stock trades at a P/E of ~9.3x (based on FY2024 EPS), aligning with niche industrial peers. The low beta (0.18) implies muted sensitivity to broader market movements, likely due to its specialized niche.

Strategic Advantages And Outlook

Fukuvi Chemical’s strengths lie in its niche manufacturing expertise and conservative financial posture. However, its outlook is tied to Japan’s construction activity, with international expansion opportunities remaining underexplored. Innovation in sustainable materials could be a future driver.

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