investorscraft@gmail.com

Intrinsic ValueAsahi Kagaku Kogyo Co.,Ltd. (7928.T)

Previous Close¥599.00
Intrinsic Value
Upside potential
Previous Close
¥599.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asahi Kagaku Kogyo Co., Ltd. operates as a specialized manufacturer of plastic molds and precision components, serving industries such as power tools, automotive, and building materials. The company’s core revenue model is built on designing, processing, and assembling high-quality plastic parts, including critical components for impact drivers, hammer drills, and automotive interior and exterior parts. Its expertise in injection molding and precision engineering positions it as a trusted supplier for industrial and automotive applications. The firm’s market position is reinforced by its long-standing relationships with manufacturers in Japan, where it provides customized solutions for complex assembly requirements. While the company operates in a competitive sector dominated by larger industrial suppliers, its niche focus on durable, high-tolerance plastic components allows it to maintain steady demand. The automotive and power tool segments, in particular, benefit from Asahi Kagaku Kogyo’s ability to deliver lightweight, corrosion-resistant parts that meet stringent industry standards. Its diversification into building materials, including anchor plugs and pump components, provides additional revenue stability.

Revenue Profitability And Efficiency

Asahi Kagaku Kogyo reported revenue of JPY 8.34 billion for FY 2024, with net income of JPY 93.8 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at JPY 296 million, while capital expenditures of JPY -283 million indicate ongoing investments in production capacity. The company’s ability to maintain positive cash flow despite thin margins suggests disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 29.98 underscores its ability to generate earnings despite operating in a low-margin segment. With no debt and JPY 1.95 billion in cash reserves, Asahi Kagaku Kogyo demonstrates strong capital efficiency, reinvesting selectively in its operations while maintaining financial flexibility. Its asset-light model supports steady returns without excessive leverage.

Balance Sheet And Financial Health

Asahi Kagaku Kogyo’s balance sheet is robust, with JPY 1.95 billion in cash and no debt, reflecting a conservative financial strategy. This liquidity position provides resilience against cyclical downturns in industrial demand. The absence of leverage enhances the company’s ability to navigate supply chain disruptions or shifts in customer ordering patterns without financial strain.

Growth Trends And Dividend Policy

Growth appears stable but slow, with revenue and earnings reflecting steady demand rather than rapid expansion. The company’s dividend payout of JPY 12 per share indicates a commitment to returning capital to shareholders, supported by its strong cash position. Future growth may depend on expanding its customer base or diversifying into higher-margin industrial applications.

Valuation And Market Expectations

With a market cap of JPY 1.84 billion, the company trades at a modest valuation, reflecting its niche position and moderate growth prospects. A beta of 0.846 suggests lower volatility compared to the broader market, aligning with its stable but unspectacular earnings profile. Investors likely view it as a defensive industrial holding with limited upside.

Strategic Advantages And Outlook

Asahi Kagaku Kogyo’s key strengths include its precision manufacturing capabilities and debt-free balance sheet. However, its reliance on industrial and automotive sectors exposes it to macroeconomic cycles. The outlook remains steady, with potential upside from increased adoption of lightweight plastic components in automotive design, though competition may constrain margin expansion.

Sources

Company description, financial data from public disclosures (FY 2024), market data from JPX.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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